1.763
Revenue¥B
3.245
3.403
3.630
3.841
3.991
4.230
4.367
4.624
4.795
5.118
1.920
5.10%
5.19%
49
10.54
Revenue growth%
11.29
13.72
15.57
15.93
15.51
16.78
18.78
19.84
17.27
18.98
21.73
18.78
16.36
16
13.60
Gross margin%
13.46
15.84
12.89
10.61
12.51
15.37
13.25
12.47
11.59
10.17
16.31
12.47
12.70
49
5.92
Operating margin%
1.31
1.10
0.40
0.40
0.40
2.99
5.23
5.94
6.55
9.28
14.39
5.94
2.15
36
17.68
Net margin%
17.88
19.16
16.40
19.35
21.62
23.57
25.04
22.54
21.21
22.00
20.15
22.54
21.41
32
19.10
P/E ratio (avg)x
25.97
25.14
29.27
29.25
27.13
26.45
28.66
29.68
31.57
36.46
31.65
29.68
28.95
66
10.97
EV/EBITx
27.74
32.34
37.45
39.58
40.85
42.14
46.02
50.69
56.23
63.00
21.23
50.69
41.49
47
11.32
FCF yield (avg)%
28.11
29.69
31.78
29.71
26.92
24.40
23.23
22.45
22.61
20.82
22.39
22.61
25.66
59
24.75
FCF margin%
10.24
9.65
9.62
12.31
12.08
10.81
9.05
11.98
14.70
13.33
8.91
11.98
11.39
21
0.568
FCF / Net incomex
1.729
1.880
2.035
1.945
2.269
2.505
2.727
2.661
2.629
2.628
0.645
2.629
2.387
60
16.28
ROIC%
0.40
0.40
2.01
0.40
0.40
0.40
0.40
1.57
0.40
0.40
13.24
0.40
0.40
81
27.09
Return on equity%
13.06
13.49
15.27
14.65
13.46
10.55
10.98
12.41
12.63
15.18
12.18
12.41
13.26
84
7.77
Return on assets%
20.13
21.35
20.85
22.11
20.75
19.16
16.33
16.37
14.83
17.79
20.48
16.37
19.64
9
255.54
EPS¥
337.82
349.22
366.11
406.65
383.41
359.45
351.42
325.24
320.59
284.69
262.98
(5.78%)
(1.98%)
—
28.98
EPS growth%
18.75
20.68
18.17
18.36
20.76
19.71
18.72
18.25
20.84
20.61
19.95
19.71
19.23
61
174.54
Bookvalue per sh¥
222.32
230.19
264.94
250.76
258.13
239.52
232.21
216.83
234.24
243.89
362.25
(1.13%)
1.23%
—
376.33
FCF per share¥
440.30
494.39
510.63
507.57
555.47
572.92
539.30
590.87
566.24
625.00
211.68
2.39%
3.79%
—
270.34
Dividend per sh¥
243.06
244.58
229.72
241.61
220.56
230.00
258.20
274.12
258.38
266.46
229.23
3.85%
2.17%
—
17.84
Div yield (avg)%
21.33
21.05
20.58
20.35
18.21
21.10
19.75
19.38
18.42
15.88
28.58
19.38
20.05
61
18.86
Payout ratio%
14.69
15.08
16.36
16.53
19.28
21.05
20.89
22.30
21.27
21.36
5.56
21.27
20.08
28
8.437
Shares (diluted)M
7.983
7.982
7.956
9.059
9.932
9.774
11.04
12.55
11.86
12.92
8.026
5.40%
4.71%
11
25.87
Buyback yield%
4.35
3.35
2.23
0.40
0.40
0.40
0.97
0.40
0.40
1.84
5.06
0.40
0.69
57
0.465
D/E ratiox
0.913
0.931
0.980
0.917
0.960
0.931
1.024
1.191
1.277
1.418
0.108
1.191
0.970
30
1.766
Enterprise value¥B
2.813
2.922
3.376
3.326
3.502
3.429
3.174
3.365
3.726
3.591
4.129
0.50%
1.95%
71
0.678
LT debt¥B
4.226
4.990
5.600
5.784
5.747
6.685
7.676
7.855
7.805
8.027
1.950
6.91%
6.64%
83
Revenue
¥5.118B
5.19%
1.00×
Cost of revenue
¥2.854B
5.16%
1.00×
Operating expenses
¥611.9M
5.21%
1.00×
Spread over hurdle
73.34%