4.467
Revenue¥B
4.210
4.400
4.547
4.753
4.856
5.098
5.338
5.548
5.771
4.654
4.898
3.96%
4.03%
10
15.08
Revenue growth%
11.80
9.17
7.13
6.21
7.91
6.14
3.97
4.86
6.84
23.15
12.54
6.14
6.99
82
28.61
Gross margin%
12.81
10.90
13.20
10.89
12.33
13.14
10.58
12.53
15.46
3.45
14.67
12.53
12.43
19
5.05
Operating margin%
19.42
17.06
14.33
11.61
9.71
11.78
10.18
9.50
10.87
9.41
4.63
10.18
11.70
13
28.73
Net margin%
9.53
11.41
14.30
12.38
10.71
13.36
13.40
12.12
10.64
11.63
26.17
12.12
11.92
17
11.46
P/E ratio (avg)x
14.20
14.04
15.23
16.45
17.00
15.38
16.75
15.46
14.01
34.67
35.94
15.46
15.30
16
29.20
EV/EBITx
26.48
25.65
28.74
28.53
30.58
35.50
36.57
41.63
43.21
29.01
13.21
36.57
29.66
11
28.00
FCF yield (avg)%
1.51
2.83
2.77
2.12
3.81
5.58
5.22
5.00
6.46
29.89
11.69
5.22
3.91
43
13.90
FCF margin%
26.56
27.97
29.86
28.58
29.97
28.72
27.13
26.90
25.65
27.56
17.09
27.13
28.14
56
0.410
FCF / Net incomex
3.128
3.359
3.680
4.087
4.611
4.530
4.486
4.862
5.178
0.576
0.196
4.611
4.286
55
26.82
ROIC%
12.26
12.25
12.71
10.44
10.89
13.58
10.97
13.24
12.29
3.65
14.70
12.29
12.26
39
22.65
Return on equity%
4.65
4.14
4.64
7.31
7.19
6.55
7.49
4.74
7.30
27.77
9.21
7.19
5.77
74
9.88
Return on assets%
20.56
23.28
21.56
20.93
21.51
18.99
21.77
19.71
21.20
3.62
24.47
21.20
21.07
75
127.24
EPS¥
299.24
299.35
333.09
362.13
377.19
381.73
366.59
351.83
320.71
131.24
148.73
(2.40%)
2.32%
—
7.13
EPS growth%
30.44
30.45
30.48
32.26
32.91
35.37
35.47
35.82
37.53
26.55
12.78
35.47
32.59
63
50.40
Bookvalue per sh¥
336.11
357.37
343.56
358.04
391.27
421.38
445.65
426.50
411.60
321.24
63.83
2.83%
3.85%
—
165.38
FCF per share¥
244.31
236.48
224.00
224.20
241.57
208.83
179.47
170.98
176.29
60.50
333.17
(4.69%)
(4.88%)
—
115.74
Dividend per sh¥
240.04
234.58
216.07
191.13
207.16
200.91
202.18
202.35
219.23
341.93
107.64
2.78%
(1.52%)
—
26.25
Div yield (avg)%
19.66
18.81
17.81
17.62
16.20
15.48
17.28
18.96
16.51
10.04
14.35
16.51
17.71
23
7.58
Payout ratio%
24.42
24.18
25.38
28.33
27.25
25.20
25.74
27.18
27.53
25.63
11.93
27.18
25.56
53
10.23
Shares (diluted)M
9.572
8.579
8.911
7.914
8.624
8.563
8.665
8.190
7.168
10.55
10.02
(1.96%)
(2.72%)
40
28.06
Buyback yield%
12.84
14.53
17.36
14.62
12.44
13.97
15.25
17.91
20.08
29.53
25.67
15.25
14.58
18
0.177
D/E ratiox
1.142
1.230
1.102
1.040
1.040
0.943
1.046
1.120
1.085
1.681
0.195
1.046
1.094
38
0.566
Enterprise value¥B
2.031
2.301
2.461
2.801
2.784
3.137
3.281
3.390
3.436
3.581
0.313
4.17%
6.88%
58
3.095
LT debt¥B
0.917
1.034
1.198
1.420
1.371
1.548
1.817
1.892
2.047
0.182
1.785
7.59%
10.46%
79
Revenue
¥5.771B
4.03%
1.00×
Cost of revenue
¥2.528B
4.53%
1.05×
Operating expenses
¥1.290B
3.60%
0.96×
Spread over hurdle
10.73%