1.729
Revenue¥B
6.439
6.648
6.898
7.051
7.335
7.752
8.028
8.412
8.783
9.257
1.900
4.77%
4.05%
9
6.16
Revenue growth%
4.82
3.78
6.38
5.48
3.25
2.09
2.99
1.65
1.33
0.40
9.84
1.65
3.12
31
11.62
Gross margin%
11.14
13.87
14.58
16.47
18.52
21.25
22.29
21.64
20.26
22.00
4.56
21.64
19.39
34
2.22
Operating margin%
3.03
0.40
0.40
0.40
3.24
2.97
2.37
2.41
0.40
3.18
6.86
2.41
2.39
70
16.13
Net margin%
15.38
18.28
19.99
21.90
23.95
25.17
27.60
24.90
26.70
25.37
14.81
25.37
24.43
91
24.84
P/E ratio (avg)x
17.87
19.38
21.62
20.25
22.55
22.24
23.91
26.64
26.06
26.31
15.60
26.06
22.40
37
25.60
EV/EBITx
9.758
8.976
10.35
11.20
12.83
13.40
12.80
12.79
14.13
14.42
35.61
13.40
12.80
21
10.81
FCF yield (avg)%
0.40
0.40
3.03
0.69
2.70
1.52
1.22
0.40
0.99
0.40
22.89
0.99
0.84
27
6.62
FCF margin%
2.06
1.21
3.17
4.36
1.71
2.12
0.40
0.40
0.40
2.45
2.41
0.40
1.89
71
1.711
FCF / Net incomex
1.467
1.459
1.545
1.593
1.676
1.803
1.899
2.164
2.409
2.823
0.733
2.164
1.740
76
13.90
ROIC%
11.09
9.66
10.04
8.02
6.13
4.94
2.34
5.04
5.25
6.37
17.42
5.04
6.25
77
2.69
Return on equity%
2.44
3.14
5.97
8.74
10.53
9.50
10.75
12.13
9.72
11.06
14.84
10.75
9.61
86
13.25
Return on assets%
20.09
18.55
17.43
17.14
19.68
18.53
15.94
13.28
16.24
17.30
26.16
16.24
17.36
26
158.76
EPS¥
191.62
202.16
223.27
236.16
226.29
238.40
234.12
216.74
196.55
182.59
165.44
(4.20%)
0.49%
—
12.11
EPS growth%
15.93
16.80
15.44
14.83
12.45
11.12
13.76
11.69
14.26
16.59
14.29
13.76
14.55
59
28.69
Bookvalue per sh¥
358.81
391.24
432.06
444.77
511.29
499.56
563.77
591.38
680.76
697.82
163.14
6.42%
8.07%
—
44.50
FCF per share¥
58.44
54.72
51.97
58.19
66.34
71.62
75.64
84.05
95.33
102.22
47.83
9.03%
7.09%
—
73.39
Dividend per sh¥
233.16
239.91
261.57
287.20
282.94
310.41
355.62
392.97
409.13
473.46
106.83
10.84%
6.95%
—
6.21
Div yield (avg)%
5.68
2.68
5.47
6.06
4.63
6.55
6.48
4.74
1.77
0.53
24.40
4.74
5.10
9
18.64
Payout ratio%
31.31
33.18
36.01
34.31
31.50
31.96
29.43
30.82
30.67
32.36
7.48
30.82
31.73
93
43.06
Shares (diluted)M
39.88
40.41
44.15
41.68
39.21
35.52
38.31
35.63
38.56
38.85
42.89
(0.18%)
(0.87%)
50
27.44
Buyback yield%
24.82
24.13
25.54
22.83
25.42
23.46
24.63
22.47
20.52
17.81
27.66
22.47
23.79
52
0.942
D/E ratiox
0.158
0.160
0.166
0.169
0.175
0.178
0.167
0.186
0.198
0.192
1.598
0.186
0.172
15
6.814
Enterprise value¥B
3.201
2.988
3.471
3.348
3.287
3.241
3.716
3.988
3.812
3.558
4.437
1.60%
1.01%
83
2.600
LT debt¥B
6.755
6.579
7.150
7.911
9.154
9.568
9.701
9.885
10.21
9.976
4.757
1.73%
3.54%
95
Revenue
¥9.257B
4.05%
1.00×
Cost of revenue
¥4.978B
3.85%
0.98×
Operating expenses
¥2.072B
4.46%
1.04×
Cash and investments
14.29%
Return on capital
182.36%
Spread over hurdle
176.67%