4.352
Revenue¥B
29.12
30.51
32.46
33.81
34.91
37.36
40.03
41.61
43.57
46.40
4.758
5.85%
5.47%
69
17.05
Revenue growth%
20.49
20.44
22.53
24.26
27.00
24.03
25.53
22.54
24.87
23.93
20.98
24.03
23.98
40
20.04
Gross margin%
3.94
6.03
6.46
7.00
9.78
7.10
6.18
3.83
3.37
2.49
18.05
3.83
6.11
60
22.38
Operating margin%
3.82
3.01
0.40
1.67
0.40
0.40
0.40
0.40
0.50
2.87
14.02
0.40
0.45
71
19.56
Net margin%
14.58
12.74
9.77
11.65
11.33
9.92
11.31
9.36
10.51
7.78
26.08
9.92
10.91
83
14.66
P/E ratio (avg)x
10.70
10.98
11.33
10.48
10.44
11.45
11.88
12.32
11.49
13.01
9.277
11.88
11.39
26
23.25
EV/EBITx
35.06
41.28
48.05
55.52
61.60
67.90
78.56
78.61
78.93
83.79
12.39
78.61
64.75
93
18.90
FCF yield (avg)%
30.18
27.43
28.98
30.48
31.15
29.18
29.84
32.15
33.77
35.67
22.60
32.15
30.33
26
10.56
FCF margin%
16.77
16.96
14.82
17.42
18.30
20.52
20.44
21.08
23.17
22.23
18.43
21.08
19.37
84
1.069
FCF / Net incomex
0.154
0.144
0.130
0.129
0.132
0.145
0.133
0.132
0.122
0.126
1.074
0.132
0.132
85
18.95
ROIC%
17.69
17.66
15.28
13.07
15.26
13.07
11.65
13.12
13.80
13.74
25.84
13.12
13.77
71
15.90
Return on equity%
21.77
20.42
17.83
19.15
16.29
14.60
11.75
11.05
9.48
7.64
23.95
11.05
15.44
83
3.58
Return on assets%
9.37
8.01
5.96
4.21
4.64
3.38
2.91
1.32
2.59
2.62
2.75
2.62
3.79
55
106.39
EPS¥
140.94
137.14
136.96
138.04
141.03
135.82
137.97
122.35
104.18
98.01
115.04
(7.02%)
(4.18%)
—
13.18
EPS growth%
3.54
2.10
2.23
1.12
0.40
0.44
0.40
0.40
0.40
0.67
21.22
0.40
0.55
83
342.67
Bookvalue per sh¥
140.90
146.12
134.89
131.39
114.02
113.59
98.25
94.40
93.30
84.69
170.71
(5.77%)
(5.48%)
—
374.63
FCF per share¥
414.23
469.44
472.32
474.33
492.33
488.87
481.99
470.19
485.77
552.35
308.39
2.33%
3.99%
—
154.57
Dividend per sh¥
516.80
602.02
597.54
665.70
730.71
856.13
917.78
932.19
1,016
1,167
333.16
9.81%
9.99%
—
24.55
Div yield (avg)%
27.64
27.59
30.27
32.11
33.96
36.21
36.76
38.02
40.20
42.25
2.02
38.02
35.08
20
9.14
Payout ratio%
23.23
23.87
22.88
21.30
20.75
21.11
21.76
23.71
22.83
22.49
23.43
22.49
22.66
56
31.49
Shares (diluted)M
26.62
28.58
27.21
28.93
32.13
34.11
36.55
37.38
34.64
35.29
31.30
1.89%
2.27%
82
28.37
Buyback yield%
27.29
26.35
26.92
28.75
28.03
26.79
25.53
26.13
23.37
23.91
9.02
25.53
26.57
15
0.526
D/E ratiox
1.340
1.297
1.466
1.458
1.400
1.616
1.757
1.941
2.113
2.460
1.338
1.941
1.541
59
18.54
Enterprise value¥B
25.39
25.61
24.91
27.82
25.61
24.73
27.63
30.69
28.74
30.34
7.851
3.45%
1.75%
76
3.096
LT debt¥B
11.25
12.80
13.62
14.98
15.77
17.92
16.65
16.01
17.05
19.40
20.49
4.23%
5.79%
19
Revenue
¥46.40B
5.47%
1.00×
Cost of revenue
¥30.94B
5.67%
1.02×
Operating expenses
¥9.445B
5.29%
0.98×
Cash and investments
18.17%
Spread over hurdle
17.25%