1.849
Revenue¥B
2.377
2.445
2.494
2.616
2.680
2.744
2.764
2.824
2.958
3.065
1.910
2.73%
3.03%
76
26.10
Revenue growth%
5.49
3.27
3.59
3.22
5.87
7.27
8.53
9.35
6.77
7.81
19.94
7.81
6.32
91
10.41
Gross margin%
24.26
26.84
26.20
27.81
27.93
26.77
26.66
28.63
26.45
25.20
17.40
26.66
26.72
51
26.76
Operating margin%
17.21
15.92
16.90
14.26
13.84
14.17
17.05
15.49
16.53
15.46
22.56
15.49
15.70
64
13.53
Net margin%
28.75
28.43
28.95
31.23
28.27
28.59
30.67
29.61
28.47
30.25
7.24
29.61
28.85
75
25.08
P/E ratio (avg)x
40.24
37.49
39.78
41.75
45.63
47.80
52.40
53.01
57.61
63.79
25.56
53.01
46.71
5
36.82
EV/EBITx
19.37
20.71
22.18
21.08
23.09
23.18
21.99
23.93
25.49
24.23
12.79
23.93
22.64
80
12.64
FCF yield (avg)%
31.50
32.94
33.43
32.30
31.29
31.93
30.12
31.96
33.37
31.10
20.24
31.93
31.94
7
18.88
FCF margin%
14.57
12.99
10.75
13.43
13.10
14.47
16.82
15.71
13.06
11.58
22.57
14.47
13.27
7
0.518
FCF / Net incomex
0.106
0.126
0.139
0.158
0.159
0.188
0.223
0.245
0.242
0.266
0.964
0.242
0.174
30
7.19
ROIC%
16.10
13.92
12.86
15.54
15.27
15.96
14.95
16.41
13.51
15.55
12.14
15.55
15.41
81
10.91
Return on equity%
18.12
15.91
15.19
13.07
15.03
12.85
10.41
12.20
10.12
10.53
16.74
10.53
12.96
7
8.97
Return on assets%
23.15
21.62
19.04
21.78
23.38
22.78
21.56
23.63
21.17
23.55
7.53
22.78
22.28
52
153.21
EPS¥
165.25
185.09
180.42
180.79
168.50
181.45
202.39
187.10
209.95
215.37
162.03
5.03%
2.58%
—
8.92
EPS growth%
3.89
1.42
3.88
6.61
6.39
6.39
5.05
7.27
8.41
9.97
25.63
7.27
6.39
10
99.23
Bookvalue per sh¥
187.47
194.90
207.26
196.26
190.88
180.78
189.30
213.42
221.91
259.24
89.15
6.31%
3.11%
—
131.93
FCF per share¥
63.97
62.59
66.67
71.13
64.13
57.30
58.89
52.00
51.89
52.53
134.18
(3.91%)
(1.74%)
—
66.49
Dividend per sh¥
281.25
303.16
347.99
359.95
414.54
400.18
402.58
385.46
433.71
449.65
30.35
1.64%
6.22%
—
4.48
Div yield (avg)%
30.57
31.73
31.96
31.67
30.18
29.52
29.76
28.57
25.64
25.05
24.71
28.57
29.97
25
6.80
Payout ratio%
14.69
15.21
16.32
14.89
17.69
17.14
14.88
12.44
11.22
8.46
15.17
12.44
14.88
59
12.49
Shares (diluted)M
8.910
8.161
8.397
7.867
6.831
6.054
5.711
5.134
4.599
4.987
12.40
(6.10%)
(5.55%)
61
11.43
Buyback yield%
18.93
17.93
16.52
17.20
15.68
14.40
11.69
13.54
15.49
15.78
21.99
14.40
15.73
43
0.622
D/E ratiox
0.549
0.590
0.646
0.596
0.593
0.558
0.575
0.623
0.693
0.625
0.426
0.623
0.595
53
0.967
Enterprise value¥B
3.663
3.424
3.980
4.280
4.697
4.411
4.266
4.717
5.477
5.781
0.576
4.24%
4.59%
49
1.753
LT debt¥B
1.041
1.013
1.082
1.190
1.096
0.974
0.879
0.888
0.855
0.803
1.160
(6.02%)
(2.45%)
72
Revenue
¥3.065B
3.03%
1.00×
Cost of revenue
¥2.003B
2.89%
0.99×
Operating expenses
¥714.8M
2.90%
0.99×
Cash and investments
15.07%
Spread over hurdle
(3.46%)