6.953
Revenue¥B
16.50
16.63
17.20
17.52
18.21
18.65
18.84
19.66
19.63
20.36
7.297
2.25%
2.43%
27
3.73
Revenue growth%
3.49
2.50
0.75
2.01
1.19
2.29
0.40
0.40
2.42
4.66
17.40
2.29
2.15
21
8.92
Gross margin%
25.64
26.60
26.28
28.08
27.27
28.85
26.99
29.06
28.22
26.70
18.80
28.22
27.13
47
25.28
Operating margin%
28.98
28.14
25.67
25.44
27.16
26.17
27.44
27.01
26.04
23.73
24.32
26.17
26.59
66
13.65
Net margin%
9.88
12.23
14.79
16.99
16.08
17.14
18.26
17.58
20.56
23.27
16.68
18.26
17.07
61
21.43
P/E ratio (avg)x
16.24
18.20
17.75
19.60
20.07
23.31
23.94
24.94
26.19
28.82
7.123
24.94
21.69
11
10.17
EV/EBITx
21.71
24.19
23.27
23.07
22.76
26.03
25.92
28.43
28.44
31.68
7.639
28.43
25.05
66
23.18
FCF yield (avg)%
21.45
24.14
26.15
28.16
25.29
23.76
20.94
22.61
20.73
21.11
17.11
21.11
23.18
55
27.45
FCF margin%
32.00
30.92
30.63
29.48
30.51
33.19
34.95
32.71
34.96
36.67
2.39
34.95
32.35
69
1.752
FCF / Net incomex
2.954
3.411
3.239
3.419
3.215
3.693
4.102
4.111
4.033
4.141
0.585
4.102
3.556
24
25.59
ROIC%
19.57
17.57
15.72
15.55
14.17
15.72
14.00
13.53
16.15
14.32
23.11
14.32
15.64
72
21.68
Return on equity%
2.64
1.77
1.36
0.40
0.95
3.12
1.73
0.40
0.40
0.40
5.49
0.40
1.15
13
19.00
Return on assets%
5.92
4.30
3.81
4.70
3.31
4.33
4.84
2.80
5.46
3.90
8.50
4.33
4.32
52
139.66
EPS¥
222.95
229.80
234.49
262.97
235.84
260.08
251.79
263.36
252.11
230.81
155.74
(0.43%)
1.16%
—
4.55
EPS growth%
20.83
21.13
23.18
24.06
26.80
25.00
27.57
28.64
25.98
27.43
3.03
27.43
25.49
13
72.27
Bookvalue per sh¥
248.24
289.25
323.25
330.87
385.51
367.91
415.63
453.88
507.36
478.69
142.86
4.42%
6.50%
—
180.63
FCF per share¥
123.51
118.51
136.24
155.64
159.39
161.94
164.10
159.91
153.62
165.24
56.93
0.72%
3.16%
—
194.11
Dividend per sh¥
32.92
29.01
26.66
24.22
21.52
21.00
19.59
21.44
23.47
21.53
165.18
0.02%
(5.02%)
—
29.95
Div yield (avg)%
25.38
25.07
26.70
29.44
31.31
33.73
34.12
32.96
35.93
33.76
23.97
33.76
32.13
22
10.38
Payout ratio%
25.35
22.95
23.49
25.16
22.76
22.71
21.21
22.77
25.44
26.79
23.20
22.77
23.22
5
55.54
Shares (diluted)M
52.02
46.98
44.67
46.90
42.39
42.37
38.10
32.79
31.08
28.79
54.84
(7.44%)
(5.92%)
7
21.07
Buyback yield%
3.38
4.68
3.54
6.18
8.86
8.83
7.33
7.31
7.96
8.90
8.57
7.96
7.32
17
1.619
D/E ratiox
1.585
1.799
1.824
1.843
1.974
1.965
1.963
1.929
1.998
2.026
1.240
1.965
1.946
57
8.042
Enterprise value¥B
13.16
14.27
15.02
15.97
16.52
17.51
17.78
18.02
18.06
20.16
19.79
4.06%
5.84%
74
4.161
LT debt¥B
7.439
6.718
6.687
6.645
7.102
6.284
6.448
6.907
6.081
6.400
3.247
(2.06%)
(1.67%)
62
Revenue
¥20.36B
2.43%
1.00×
Cost of revenue
¥13.77B
2.68%
1.02×
Operating expenses
¥2.723B
2.24%
0.98×
Property and equipment
15.80%
Spread over hurdle
13.06%