1.599
Revenue¥B
3.950
3.873
3.902
3.886
3.922
3.856
3.839
3.887
3.830
3.765
1.673
(0.81%)
(0.34%)
14
8.92
Revenue growth%
25.83
24.20
23.54
23.57
21.47
20.75
20.39
18.20
19.91
18.13
28.81
19.91
21.11
79
3.38
Gross margin%
16.41
18.25
15.57
15.62
17.27
19.93
22.38
21.89
19.07
19.44
28.52
19.93
18.66
37
10.56
Operating margin%
8.50
9.06
12.03
10.04
10.62
8.06
8.64
7.05
4.65
7.64
29.01
7.64
8.57
94
27.52
Net margin%
0.84
1.69
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.33
8.64
0.40
0.40
31
12.93
P/E ratio (avg)x
17.65
15.81
15.32
14.40
15.11
13.76
13.03
12.44
10.91
11.83
21.65
12.44
14.08
36
10.83
EV/EBITx
27.05
27.50
29.87
33.69
32.47
30.79
28.96
28.82
29.93
32.27
16.29
29.93
29.90
49
2.08
FCF yield (avg)%
11.68
14.43
16.85
17.06
19.81
16.81
19.47
18.87
17.61
19.98
10.47
18.87
17.34
49
3.85
FCF margin%
22.50
23.77
22.23
23.13
23.09
20.52
20.23
18.34
17.68
18.36
17.55
18.36
21.38
12
1.796
FCF / Net incomex
1.111
1.181
1.311
1.202
1.179
1.281
1.266
1.189
1.280
1.168
0.357
1.266
1.195
91
16.25
ROIC%
17.24
14.57
11.65
9.83
7.10
4.68
6.60
9.43
7.92
9.97
12.07
7.92
9.63
87
23.06
Return on equity%
3.83
0.97
0.40
0.40
0.40
0.40
0.40
0.40
1.84
4.80
9.92
0.40
0.40
55
20.31
Return on assets%
15.65
14.65
12.91
15.76
15.68
18.11
18.11
16.45
15.70
17.16
21.14
17.16
15.73
42
413.51
EPS¥
467.98
499.46
489.92
520.27
520.62
513.98
520.27
570.32
572.85
629.27
426.41
3.86%
3.10%
—
29.04
EPS growth%
16.81
16.25
16.39
15.68
16.65
18.64
17.46
19.51
20.65
17.87
25.72
18.64
17.13
59
65.90
Bookvalue per sh¥
213.15
205.73
199.06
169.30
168.89
173.21
172.35
180.28
172.70
172.79
248.52
0.46%
(2.43%)
—
404.09
FCF per share¥
403.98
418.29
461.16
536.62
554.03
525.27
507.60
534.48
525.50
518.51
398.07
(1.32%)
2.71%
—
318.65
Dividend per sh¥
220.68
248.93
280.94
316.95
317.50
327.73
321.85
354.24
367.44
385.08
150.16
3.94%
5.50%
—
28.09
Div yield (avg)%
32.49
31.28
29.50
31.12
29.82
32.25
35.23
34.97
36.94
35.41
16.55
35.23
32.37
87
4.29
Payout ratio%
10.57
8.20
5.79
2.85
3.36
3.28
0.96
2.13
3.34
4.60
18.47
3.28
3.35
31
10.78
Shares (diluted)M
13.61
14.12
14.66
16.62
17.08
17.56
17.73
17.79
18.79
21.22
10.61
4.44%
5.50%
62
10.47
Buyback yield%
2.66
4.84
4.20
3.67
5.40
8.10
7.72
7.84
6.55
7.62
4.74
7.72
5.97
73
1.515
D/E ratiox
2.127
2.135
2.479
2.965
2.980
3.118
3.504
3.849
4.402
4.636
1.044
3.849
3.049
86
0.446
Enterprise value¥B
0.958
1.041
1.140
1.025
0.985
1.082
1.163
1.103
1.008
1.015
0.617
0.58%
1.13%
43
1.085
LT debt¥B
4.917
5.896
6.382
6.424
7.565
8.277
9.530
9.874
9.600
11.03
1.535
7.84%
9.11%
25
Revenue
¥3.765B
(0.34%)
1.00×
Cost of revenue
¥2.242B
(0.28%)
1.01×
Operating expenses
¥472.9M
0.36%
1.07×
Spread over hurdle
34.09%