2.442
Revenue¥B
5.497
5.497
5.573
5.659
5.663
5.680
5.711
5.642
5.636
5.551
2.525
(0.40%)
0.38%
76
5.66
Revenue growth%
10.27
12.02
10.11
10.28
9.66
9.11
10.47
9.29
11.56
9.01
4.81
9.29
10.19
71
11.13
Gross margin%
8.95
9.33
7.65
8.93
6.64
6.85
6.35
7.63
10.31
7.46
10.49
7.46
7.64
44
27.03
Operating margin%
13.45
12.41
9.93
7.55
5.05
2.99
4.11
2.58
0.40
0.40
17.76
2.58
4.58
68
14.99
Net margin%
27.00
26.84
27.64
26.52
28.18
26.37
25.25
26.52
27.50
26.37
27.32
26.37
26.68
17
26.15
P/E ratio (avg)x
25.80
26.13
28.35
26.31
26.22
28.33
25.40
22.47
21.37
23.26
9.029
23.26
25.97
87
21.80
EV/EBITx
39.94
43.54
40.81
38.48
39.96
45.01
43.88
47.43
51.87
48.33
22.25
47.43
43.71
13
15.53
FCF yield (avg)%
29.72
28.37
27.58
28.39
26.04
25.38
22.99
25.83
23.50
21.55
28.30
23.50
25.93
84
4.23
FCF margin%
6.53
8.51
7.34
7.55
6.74
6.32
9.19
7.97
6.90
7.90
25.85
7.90
7.45
14
1.732
FCF / Net incomex
0.573
0.621
0.624
0.666
0.681
0.717
0.723
0.719
0.710
0.772
1.468
0.719
0.696
8
21.68
ROIC%
5.18
2.64
1.34
3.08
5.09
7.42
6.05
4.39
2.06
2.78
27.76
4.39
3.74
34
22.68
Return on equity%
9.72
9.32
12.20
12.71
13.24
15.00
12.70
13.43
15.66
14.11
17.58
14.11
12.97
81
18.31
Return on assets%
24.82
21.86
20.03
22.47
21.35
18.75
17.94
19.24
17.82
19.53
21.23
18.75
19.78
48
50.74
EPS¥
52.55
50.20
56.59
60.26
64.31
71.29
80.28
81.22
77.43
90.41
54.12
7.05%
5.03%
—
24.60
EPS growth%
34.69
32.53
33.03
32.12
31.70
33.73
33.01
30.19
30.74
28.70
22.86
30.74
32.33
24
128.05
Bookvalue per sh¥
81.75
74.33
69.33
71.58
72.78
75.07
74.75
72.93
73.58
75.13
110.00
0.64%
0.31%
—
111.64
FCF per share¥
89.62
98.51
99.87
103.42
104.44
102.95
103.00
92.36
98.76
103.76
111.68
(0.13%)
1.26%
—
23.69
Dividend per sh¥
153.64
163.64
153.14
170.08
184.96
174.92
178.52
199.62
218.20
226.47
116.08
4.13%
5.31%
—
4.94
Div yield (avg)%
14.31
15.40
16.51
15.31
17.51
19.91
17.03
16.58
17.52
18.64
22.27
17.52
16.81
66
12.43
Payout ratio%
5.28
7.71
9.03
6.11
4.27
3.68
3.54
5.34
2.97
3.71
28.82
3.68
4.77
61
38.45
Shares (diluted)M
69.05
75.05
83.68
90.12
95.09
104.6
103.7
111.3
120.4
126.7
36.31
5.90%
6.98%
39
24.98
Buyback yield%
8.11
10.16
7.86
8.87
8.27
11.26
8.28
10.48
11.56
14.38
7.40
11.26
9.51
44
0.878
D/E ratiox
1.447
1.580
1.390
1.260
1.336
1.423
1.430
1.419
1.283
1.244
0.108
1.419
1.405
65
0.908
Enterprise value¥B
3.613
3.179
3.136
2.703
2.678
2.367
2.267
1.943
1.932
2.081
5.292
(4.92%)
(5.94%)
89
5.907
LT debt¥B
2.548
2.675
2.963
2.856
2.817
2.686
2.489
2.596
2.681
2.701
0.793
(0.84%)
0.65%
54
Revenue
¥5.551B
0.38%
1.00×
Cost of revenue
¥3.559B
0.20%
0.98×
Operating expenses
¥873.7M
1.12%
1.08×
Spread over hurdle
14.57%