0.565
Revenue¥B
1.298
1.365
1.435
1.485
1.522
1.560
1.624
1.690
1.724
1.800
0.607
3.41%
3.91%
48
22.98
Revenue growth%
9.37
11.78
10.19
10.83
12.69
13.16
12.70
11.31
9.10
7.88
22.83
11.31
11.07
43
12.96
Gross margin%
5.95
4.15
1.80
2.12
1.35
0.40
0.40
0.40
0.40
1.48
13.99
0.40
1.41
42
18.22
Operating margin%
10.91
11.05
12.27
13.58
14.24
13.84
14.18
15.69
13.36
15.40
29.23
14.18
13.71
19
13.40
Net margin%
12.35
15.13
17.96
20.87
19.87
17.81
16.15
13.95
14.00
12.44
9.99
14.00
15.64
79
24.17
P/E ratio (avg)x
10.60
11.59
12.46
11.89
11.53
12.55
11.71
12.56
13.81
13.34
14.07
12.56
12.17
47
24.45
EV/EBITx
34.62
32.75
30.55
33.63
36.13
36.35
36.00
39.32
41.22
45.86
23.28
39.32
36.06
81
20.69
FCF yield (avg)%
30.55
31.54
30.01
30.58
29.24
29.75
31.84
32.22
35.04
34.49
8.72
32.22
31.06
49
22.13
FCF margin%
11.23
9.77
10.32
12.51
11.68
10.96
12.73
15.71
15.75
15.64
27.84
15.64
12.09
67
1.114
FCF / Net incomex
1.399
1.454
1.626
1.789
1.751
1.734
2.003
2.031
2.170
2.044
1.140
2.031
1.770
53
25.29
ROIC%
12.35
9.63
10.92
9.39
11.91
12.14
11.35
8.41
6.87
8.02
28.83
8.41
10.27
56
19.65
Return on equity%
8.45
10.12
7.60
10.05
11.72
12.90
15.31
14.40
16.29
18.36
5.62
15.31
12.31
10
4.19
Return on assets%
25.86
27.36
24.42
24.10
21.23
19.93
21.70
18.91
20.12
17.55
4.51
19.93
21.47
58
121.08
EPS¥
101.93
113.68
115.38
131.30
142.49
154.83
151.66
150.81
151.03
149.66
124.66
0.99%
3.68%
—
23.61
EPS growth%
15.05
15.56
14.72
15.52
16.07
18.20
17.10
19.73
22.44
23.49
7.17
19.73
16.58
21
42.98
Bookvalue per sh¥
33.88
36.42
40.01
41.28
48.88
53.21
51.15
53.49
61.01
67.42
143.70
6.64%
6.86%
—
126.77
FCF per share¥
62.70
57.16
57.74
50.27
42.64
42.23
39.98
42.75
37.29
35.20
83.33
(3.76%)
(5.63%)
—
70.12
Dividend per sh¥
22.91
23.20
21.01
18.82
19.03
18.90
17.27
16.63
15.51
14.05
29.70
(5.88%)
(5.33%)
—
16.97
Div yield (avg)%
21.74
23.81
21.98
19.84
22.44
21.01
23.56
26.25
24.87
26.76
23.29
24.87
23.00
10
7.51
Payout ratio%
32.03
33.01
31.51
31.42
31.12
32.96
33.19
31.87
29.38
31.08
22.33
31.87
31.69
16
3.912
Shares (diluted)M
3.427
3.074
3.363
3.322
3.505
3.668
3.411
3.690
3.342
3.358
4.090
(0.85%)
(0.50%)
73
17.92
Buyback yield%
27.25
26.92
24.04
22.76
24.76
22.53
25.22
26.59
27.60
26.69
13.83
26.59
25.91
5
1.459
D/E ratiox
0.303
0.310
0.327
0.356
0.307
0.272
0.251
0.267
0.276
0.274
0.760
0.272
0.289
22
1.311
Enterprise value¥B
1.252
1.497
1.615
1.893
1.943
2.104
2.242
2.560
3.120
3.270
0.191
10.97%
10.46%
42
0.808
LT debt¥B
1.271
1.342
1.482
1.609
1.611
1.706
1.957
1.998
2.223
2.310
0.394
7.48%
6.01%
93
Revenue
¥1.800B
3.91%
1.00×
Cost of revenue
¥964.6M
3.58%
0.97×
Operating expenses
¥256.7M
4.99%
1.11×
Cash and investments
19.84%
Spread over hurdle
91.10%