1.147
Revenue¥B
2.449
2.442
2.406
2.448
2.437
2.435
2.441
2.409
2.391
2.382
1.268
(0.45%)
(0.32%)
30
28.79
Revenue growth%
19.41
21.08
18.57
19.80
18.80
19.52
20.86
18.69
21.54
20.99
11.42
20.86
19.66
19
24.07
Gross margin%
14.44
11.53
14.31
16.60
17.66
16.79
13.98
14.74
13.56
11.08
3.81
13.98
14.37
86
14.24
Operating margin%
34.19
33.18
30.69
31.92
31.38
32.87
33.22
33.63
32.26
31.42
27.80
32.87
32.57
27
19.04
Net margin%
8.29
9.42
12.20
14.00
12.91
15.37
14.44
17.44
15.09
16.17
24.61
15.37
14.22
71
28.27
P/E ratio (avg)x
55.07
58.76
64.45
73.46
74.41
81.71
87.36
93.82
104.0
122.5
6.620
93.82
78.06
74
33.90
EV/EBITx
6.160
6.274
6.807
7.357
8.093
7.505
6.899
7.282
7.704
7.192
37.14
7.282
7.237
93
9.05
FCF yield (avg)%
25.18
26.76
27.42
25.89
23.31
23.55
23.30
26.00
27.16
28.26
10.46
26.00
25.94
73
8.23
FCF margin%
4.89
7.48
4.91
4.82
5.57
7.44
8.90
11.13
8.28
5.29
29.27
8.28
6.51
67
1.161
FCF / Net incomex
0.092
0.089
0.077
0.074
0.074
0.079
0.067
0.071
0.076
0.073
0.960
0.073
0.075
7
19.12
ROIC%
4.55
2.79
0.95
0.40
0.40
1.78
0.66
2.86
4.01
6.35
12.46
2.86
2.29
90
7.50
Return on equity%
31.07
33.03
33.17
33.79
32.15
33.49
34.32
34.33
33.73
33.60
19.53
33.73
33.55
46
3.43
Return on assets%
2.95
2.41
2.09
1.83
3.65
6.56
4.44
4.19
2.91
0.40
12.99
4.19
2.93
30
151.81
EPS¥
134.37
149.13
175.61
183.74
194.07
209.40
211.75
205.98
223.16
265.77
160.10
6.49%
7.13%
—
21.98
EPS growth%
25.91
24.00
26.91
25.72
23.05
21.45
21.59
19.66
22.20
22.90
11.01
21.59
22.98
39
123.16
Bookvalue per sh¥
123.74
140.32
152.63
153.57
158.00
172.08
186.96
211.71
239.65
239.71
63.90
8.69%
8.47%
—
97.61
FCF per share¥
83.88
79.70
78.26
71.49
64.24
69.98
70.88
75.81
74.13
81.13
167.03
4.78%
(0.77%)
—
39.91
Dividend per sh¥
183.88
202.54
179.44
172.73
167.16
178.40
184.03
196.18
204.46
207.35
133.33
4.40%
2.06%
—
2.70
Div yield (avg)%
10.50
9.93
8.01
5.73
6.14
8.35
7.69
6.22
6.84
8.89
12.01
7.69
7.85
29
28.43
Payout ratio%
16.15
14.01
16.48
15.83
14.18
14.67
13.28
12.68
9.86
12.48
23.08
12.68
14.10
83
8.769
Shares (diluted)M
9.856
9.520
9.869
9.312
9.466
10.83
10.99
12.42
13.24
12.40
9.180
5.55%
2.70%
89
18.02
Buyback yield%
1.48
2.12
0.71
0.40
0.40
0.40
0.40
2.09
0.40
0.40
19.64
0.40
0.40
71
1.020
D/E ratiox
1.858
2.108
2.192
2.402
2.737
2.677
3.072
3.022
3.376
3.739
0.984
3.072
2.707
74
1.271
Enterprise value¥B
3.011
3.050
2.874
2.862
3.291
3.343
3.326
3.351
3.417
3.280
0.537
(0.06%)
1.70%
75
1.787
LT debt¥B
0.973
0.939
1.058
1.156
1.214
1.299
1.373
1.414
1.449
1.607
2.379
5.77%
4.55%
78
Revenue
¥2.382B
(0.32%)
1.00×
Cost of revenue
¥1.287B
(0.71%)
0.96×
Operating expenses
¥573.9M
0.07%
1.04×
Cash and investments
17.07%
Spread over hurdle
14.04%