1.144
Revenue¥B
7.466
7.445
7.516
7.757
7.996
7.916
8.164
8.353
8.346
8.385
1.171
0.95%
1.31%
29
8.91
Revenue growth%
23.88
23.77
21.34
23.57
22.86
25.30
26.18
28.98
31.20
33.91
10.14
28.98
24.59
52
7.44
Gross margin%
9.83
8.22
11.16
9.88
8.47
8.50
5.73
8.36
10.53
10.29
13.79
8.50
9.17
30
21.61
Operating margin%
3.24
6.07
6.10
4.28
5.36
2.71
2.18
3.88
4.14
4.73
14.82
3.88
4.21
87
15.13
Net margin%
4.66
6.98
7.76
9.02
11.68
12.97
15.66
15.02
14.07
16.20
27.76
15.02
12.33
13
11.61
P/E ratio (avg)x
29.39
29.65
33.54
34.77
36.64
38.03
40.08
43.24
47.24
48.20
12.60
43.24
37.34
74
6.244
EV/EBITx
26.51
30.38
34.58
34.19
37.01
38.38
41.66
41.81
46.47
54.78
9.788
41.81
37.69
58
19.94
FCF yield (avg)%
4.15
1.27
2.08
0.40
0.40
0.40
1.11
0.40
0.40
0.40
26.28
0.40
0.40
69
13.86
FCF margin%
15.29
12.97
13.51
12.13
12.23
13.42
15.91
15.22
16.36
14.69
4.83
15.22
14.10
80
1.467
FCF / Net incomex
0.817
0.832
0.915
0.982
1.030
0.922
0.802
0.781
0.703
0.643
0.725
0.781
0.824
89
3.66
ROIC%
33.45
31.39
32.02
34.32
36.63
35.98
34.83
34.94
34.99
33.53
21.72
34.94
34.58
18
19.10
Return on equity%
13.59
13.91
16.33
14.49
17.20
19.00
17.56
17.12
15.99
18.73
21.53
17.56
16.72
44
13.68
Return on assets%
15.09
14.11
16.10
13.15
15.74
14.13
12.29
14.55
14.12
12.02
11.01
14.12
14.13
78
305.07
EPS¥
181.34
169.32
167.16
159.29
183.81
182.97
175.99
189.99
211.64
233.60
321.17
4.91%
2.31%
—
11.04
EPS growth%
12.07
11.73
8.75
10.42
9.63
7.39
6.21
5.24
2.26
0.40
27.29
5.24
8.07
84
325.82
Bookvalue per sh¥
345.49
356.83
390.50
398.46
437.21
498.34
485.96
567.93
563.58
619.12
221.79
7.21%
7.66%
—
278.95
FCF per share¥
299.85
299.39
264.77
264.88
230.32
244.67
233.10
238.81
236.35
237.36
251.95
0.60%
(2.44%)
—
64.89
Dividend per sh¥
314.86
307.27
296.56
287.82
278.37
324.32
370.96
373.54
442.81
484.95
281.80
11.74%
4.73%
—
2.52
Div yield (avg)%
31.82
34.43
36.58
34.94
34.62
32.55
29.92
31.29
31.74
31.44
16.48
31.44
32.19
79
19.98
Payout ratio%
31.71
31.73
33.43
33.93
31.08
29.22
27.56
25.25
23.55
22.91
12.63
25.25
30.15
62
29.30
Shares (diluted)M
35.98
37.95
36.87
33.76
30.23
32.42
35.02
36.17
32.34
32.72
28.97
1.60%
(0.57%)
69
13.28
Buyback yield%
23.71
24.24
24.00
24.32
23.23
23.53
26.22
26.95
25.92
23.50
6.17
25.92
24.12
69
1.439
D/E ratiox
2.059
2.055
2.273
2.327
2.356
2.680
2.637
2.708
2.922
3.448
0.705
2.708
2.496
54
5.815
Enterprise value¥B
4.382
4.925
4.855
5.018
5.524
5.044
5.374
5.511
6.068
5.473
6.283
(0.18%)
3.35%
50
5.901
LT debt¥B
4.065
4.446
4.156
4.054
3.670
3.935
4.406
4.009
4.369
4.677
1.496
4.97%
0.16%
68
Revenue
¥8.385B
1.31%
1.00×
Cost of revenue
¥5.048B
1.46%
1.02×
Operating expenses
¥1.945B
0.92%
0.96×
Goodwill & intangibles
17.95%
Spread over hurdle
11.35%