2.959
Revenue¥B
3.145
3.243
3.262
3.321
3.436
3.527
3.557
3.599
3.719
3.701
3.265
1.50%
1.93%
50
18.73
Revenue growth%
20.28
22.57
23.66
23.76
24.71
26.80
27.77
27.81
26.74
24.42
5.91
26.80
24.57
65
17.33
Gross margin%
20.54
19.98
21.03
20.23
21.80
19.46
16.66
14.93
16.10
17.96
14.27
16.66
19.72
48
10.47
Operating margin%
7.46
8.18
5.84
7.76
7.66
6.40
5.77
8.09
6.60
5.84
18.66
6.40
7.03
44
4.40
Net margin%
18.50
16.23
15.61
18.48
15.67
14.06
15.31
17.80
15.86
14.40
11.20
15.31
15.76
49
13.63
P/E ratio (avg)x
19.35
22.33
24.49
24.67
29.42
28.59
32.43
38.49
37.68
40.75
8.162
37.68
29.00
38
31.49
EV/EBITx
45.25
47.71
51.73
56.40
62.68
62.33
71.03
71.35
67.84
74.23
36.03
71.03
62.50
69
4.37
FCF yield (avg)%
23.09
21.86
20.80
17.88
18.58
17.54
18.58
17.45
16.97
17.22
7.16
17.45
18.23
42
28.75
FCF margin%
21.21
21.23
19.42
21.81
21.39
24.24
23.16
23.69
25.38
23.61
24.64
23.69
22.49
71
1.312
FCF / Net incomex
0.107
0.108
0.102
0.094
0.087
0.096
0.102
0.093
0.087
0.078
1.654
0.093
0.095
33
20.01
ROIC%
11.46
13.71
14.65
14.26
14.65
12.39
13.49
12.53
10.01
9.55
14.14
12.39
13.01
11
2.37
Return on equity%
2.18
4.35
6.10
7.77
9.84
9.39
8.58
7.38
7.00
6.74
5.00
7.38
7.19
21
26.25
Return on assets%
19.79
17.67
17.79
18.86
19.27
18.70
16.54
16.03
13.56
16.48
8.87
16.48
17.73
36
101.93
EPS¥
188.17
196.18
229.75
219.87
246.60
277.11
310.26
304.28
320.96
353.10
108.21
7.44%
6.76%
—
20.80
EPS growth%
12.92
11.18
13.82
13.71
13.57
14.98
12.71
11.44
12.98
13.29
2.05
12.98
13.13
83
181.54
Bookvalue per sh¥
159.44
161.15
173.75
164.88
173.97
164.58
161.01
137.47
132.98
138.97
164.21
(4.39%)
(1.32%)
—
170.10
FCF per share¥
85.03
96.65
94.05
97.57
99.13
95.84
112.56
131.70
130.69
130.01
185.03
5.57%
5.60%
—
73.18
Dividend per sh¥
157.16
149.32
170.14
166.34
185.26
185.03
208.39
192.25
177.89
169.11
128.76
(1.81%)
0.31%
—
28.98
Div yield (avg)%
22.78
19.92
21.88
23.27
23.08
20.64
19.16
16.42
17.45
20.04
24.72
19.16
20.34
68
17.90
Payout ratio%
10.59
13.56
11.14
13.24
10.49
8.70
10.72
10.58
7.93
8.72
24.23
8.72
10.58
33
9.937
Shares (diluted)M
14.02
14.34
17.40
18.69
21.38
20.99
22.88
24.77
24.28
25.21
10.03
3.36%
6.24%
8
3.28
Buyback yield%
24.66
26.90
28.00
27.31
28.26
30.53
30.48
30.68
30.95
28.65
20.06
30.53
28.45
24
1.431
D/E ratiox
0.946
0.878
0.830
0.736
0.811
0.730
0.696
0.658
0.584
0.637
1.399
0.658
0.733
12
1.949
Enterprise value¥B
0.647
0.609
0.616
0.578
0.610
0.571
0.628
0.595
0.633
0.636
3.011
0.85%
(0.74%)
6
1.309
LT debt¥B
2.171
2.256
2.646
2.742
3.270
3.546
3.853
3.881
3.936
4.634
0.717
7.22%
8.25%
37
Revenue
¥3.701B
1.93%
1.00×
Cost of revenue
¥2.211B
1.85%
0.99×
Operating expenses
¥556.6M
2.07%
1.01×
Spread over hurdle
57.97%