1.704
Revenue¥B
2.976
3.055
3.132
3.200
3.321
3.344
3.429
3.399
3.513
3.546
1.767
1.32%
1.77%
42
28.26
Revenue growth%
2.97
5.46
4.81
2.29
4.78
2.21
1.06
2.77
4.69
5.07
14.80
2.77
3.83
27
20.79
Gross margin%
31.80
29.69
29.63
29.96
32.25
33.48
36.41
33.97
34.53
37.11
9.30
34.53
32.86
29
21.84
Operating margin%
18.36
16.26
15.90
14.26
12.16
9.64
11.36
10.58
9.44
8.56
6.02
9.64
11.76
84
21.52
Net margin%
3.26
4.25
2.69
3.14
5.28
5.79
7.77
4.98
5.25
7.74
13.26
5.79
5.12
85
28.71
P/E ratio (avg)x
46.59
46.47
46.92
51.43
57.59
63.67
71.55
74.62
72.71
73.74
12.70
72.71
60.63
82
34.30
EV/EBITx
19.92
17.35
18.92
17.00
17.26
15.23
13.68
13.26
12.03
11.40
35.85
13.26
16.12
14
20.63
FCF yield (avg)%
0.40
0.50
1.82
1.85
2.83
4.60
5.19
2.61
5.25
5.99
9.16
5.19
2.72
65
3.44
FCF margin%
14.88
16.35
16.91
16.76
18.83
20.54
19.47
18.80
19.76
21.88
5.42
19.76
18.82
27
1.160
FCF / Net incomex
1.534
1.512
1.513
1.721
1.665
1.690
1.792
1.825
1.751
1.633
1.767
1.751
1.678
78
8.58
ROIC%
19.20
21.79
19.75
21.55
22.97
24.77
24.16
23.96
24.09
25.31
26.99
24.16
23.47
50
29.46
Return on equity%
6.94
7.63
6.14
8.39
8.45
7.11
6.64
7.85
9.66
11.55
13.36
7.85
7.74
24
26.35
Return on assets%
26.49
27.77
29.89
31.46
30.44
29.83
27.82
26.72
23.78
21.22
5.46
26.72
27.80
93
125.53
EPS¥
137.45
135.49
154.05
175.40
201.62
189.16
209.89
222.38
214.80
198.78
130.08
(0.28%)
3.71%
—
6.40
EPS growth%
23.04
20.51
21.65
24.02
26.02
25.37
23.35
20.97
18.97
16.66
16.43
20.97
22.34
45
128.93
Bookvalue per sh¥
156.07
181.28
197.43
190.36
204.57
214.16
236.05
232.15
235.07
228.26
23.91
2.22%
4.24%
—
37.60
FCF per share¥
141.65
126.44
133.79
118.44
127.23
119.86
117.32
107.45
114.45
116.73
47.56
(1.71%)
(1.44%)
—
28.25
Dividend per sh¥
140.29
149.83
140.94
156.79
147.77
162.40
153.19
159.94
147.72
136.86
81.41
(1.52%)
0.55%
—
15.62
Div yield (avg)%
9.87
12.21
14.89
16.56
13.95
15.64
16.01
14.36
17.03
16.54
6.32
16.01
15.27
16
8.79
Payout ratio%
9.75
10.98
10.90
12.96
11.97
13.12
12.01
13.23
10.27
8.98
8.84
12.01
11.47
82
13.55
Shares (diluted)M
13.78
15.66
14.46
14.09
15.35
14.53
13.44
13.92
14.87
14.48
13.77
(1.16%)
0.80%
26
11.73
Buyback yield%
24.74
23.31
22.58
22.90
21.58
20.28
19.68
22.36
25.22
26.32
10.52
22.36
22.74
76
0.692
D/E ratiox
2.480
2.930
2.973
2.940
3.075
3.465
3.326
3.881
4.243
4.070
1.106
3.881
3.200
67
1.741
Enterprise value¥B
3.530
3.479
3.411
3.176
3.116
3.511
3.757
4.052
4.356
4.386
0.937
7.08%
3.64%
90
1.918
LT debt¥B
2.600
2.379
2.616
2.509
2.478
2.821
2.908
2.857
2.988
3.004
2.161
3.93%
1.19%
61
Revenue
¥3.546B
1.77%
1.00×
Cost of revenue
¥1.954B
1.49%
0.97×
Operating expenses
¥396.4M
2.78%
1.10×
Goodwill & intangibles
17.01%
Spread over hurdle
87.00%