11.11
Revenue¥B
7.981
8.197
8.414
8.473
8.735
8.766
8.725
9.072
9.283
9.460
11.59
1.61%
2.01%
92
17.71
Revenue growth%
30.45
31.94
34.81
32.53
33.33
30.92
29.96
30.27
31.67
34.47
3.10
30.92
31.80
34
13.04
Gross margin%
28.10
30.82
33.10
34.46
33.77
35.88
38.47
39.00
41.81
40.83
29.84
39.00
35.17
65
19.29
Operating margin%
26.29
26.86
25.92
25.57
22.64
24.34
27.03
27.10
25.81
24.62
24.70
25.81
25.87
31
12.74
Net margin%
23.99
23.23
23.98
24.36
26.11
26.89
24.84
22.91
24.16
25.05
27.82
24.84
24.26
55
20.74
P/E ratio (avg)x
31.45
34.10
33.00
35.19
42.17
45.73
49.67
49.84
51.66
60.70
23.96
49.84
43.95
18
37.83
EV/EBITx
17.37
16.05
18.36
18.40
18.06
19.03
17.32
18.44
18.69
20.83
22.49
18.69
18.38
58
28.96
FCF yield (avg)%
13.44
13.21
12.00
9.57
11.52
14.44
15.42
15.10
15.79
13.25
25.99
15.10
13.34
87
26.34
FCF margin%
30.17
32.60
34.62
33.86
32.16
34.27
36.10
36.93
34.36
35.19
6.17
35.19
34.31
46
0.578
FCF / Net incomex
2.142
2.136
2.180
2.463
2.782
2.802
3.177
3.188
3.226
3.453
1.402
3.188
2.792
89
24.46
ROIC%
19.83
18.50
20.51
23.18
25.12
22.21
21.63
21.81
19.83
19.02
21.75
21.63
21.07
44
13.60
Return on equity%
0.40
0.40
1.43
0.40
0.40
2.60
0.40
0.40
0.40
1.78
16.08
0.40
0.40
95
7.07
Return on assets%
23.32
25.11
25.71
27.03
27.07
26.58
23.83
24.98
25.95
25.54
22.67
25.54
25.62
91
115.11
EPS¥
178.75
179.71
200.88
211.65
230.41
225.86
212.81
224.00
249.31
265.74
118.81
2.89%
5.12%
—
19.97
EPS growth%
8.78
10.75
12.78
12.11
11.99
12.80
12.31
10.62
7.93
5.43
7.95
10.62
11.37
41
52.90
Bookvalue per sh¥
88.40
94.24
98.91
108.57
109.10
111.19
114.65
122.99
106.43
114.42
85.51
0.96%
3.40%
—
135.05
FCF per share¥
191.56
226.42
275.66
293.17
289.89
340.99
340.46
388.73
385.48
407.13
46.16
7.03%
8.98%
—
102.84
Dividend per sh¥
135.84
155.17
152.01
174.60
179.34
176.65
200.13
201.52
237.34
234.16
93.63
5.48%
5.01%
—
19.25
Div yield (avg)%
9.75
11.60
13.39
12.82
11.37
12.64
12.02
11.10
9.41
11.44
3.96
11.44
11.52
84
12.18
Payout ratio%
23.87
23.81
26.57
25.83
24.32
26.78
25.96
23.26
23.94
25.48
27.43
25.48
24.90
33
23.28
Shares (diluted)M
33.65
32.73
32.96
32.44
37.09
37.62
43.81
47.23
51.32
52.66
23.51
7.26%
5.36%
83
18.89
Buyback yield%
27.16
29.45
30.33
28.94
29.67
30.12
29.47
28.29
29.11
31.26
9.48
29.47
29.46
14
1.628
D/E ratiox
1.977
2.061
1.990
1.951
2.148
2.139
2.517
2.451
2.641
2.734
0.165
2.517
2.144
65
2.975
Enterprise value¥B
1.109
1.203
1.130
1.077
1.132
1.071
1.001
1.038
1.165
1.305
3.698
2.88%
2.22%
92
10.29
LT debt¥B
8.290
7.960
8.936
9.542
10.02
10.09
9.980
9.878
10.05
9.857
0.689
(0.32%)
2.67%
63
Revenue
¥9.460B
2.01%
1.00×
Cost of revenue
¥5.330B
2.15%
1.01×
Operating expenses
¥1.871B
1.54%
0.96×
Spread over hurdle
(0.42%)