1.661
Revenue¥B
2.228
2.311
2.431
2.578
2.704
2.767
2.922
3.065
3.192
3.298
1.745
4.05%
4.47%
27
3.68
Revenue growth%
8.16
8.77
7.80
10.09
8.49
6.70
5.41
5.71
7.10
7.07
16.94
6.70
7.45
11
23.28
Gross margin%
27.99
30.39
30.77
32.16
29.81
30.97
33.34
31.11
33.16
31.13
10.96
31.13
31.04
85
12.28
Operating margin%
20.16
22.72
20.60
23.44
26.24
28.75
26.79
26.34
23.68
25.61
26.22
26.34
24.64
9
4.82
Net margin%
9.07
9.89
9.77
11.45
9.37
11.29
9.06
8.90
9.52
11.06
27.92
9.52
9.65
82
32.75
P/E ratio (avg)x
27.85
26.94
30.67
31.37
33.55
31.59
34.28
33.90
37.73
37.55
30.63
34.28
32.57
44
22.97
EV/EBITx
26.47
29.63
29.73
32.97
31.82
34.06
37.79
35.13
37.45
40.24
29.26
37.45
33.52
71
12.57
FCF yield (avg)%
4.88
5.20
5.14
5.15
4.09
6.01
4.33
3.96
3.00
2.81
12.36
3.96
4.61
65
27.22
FCF margin%
18.32
19.66
19.53
18.90
21.83
22.20
22.68
21.38
23.55
26.08
2.04
22.68
21.61
83
0.290
FCF / Net incomex
0.321
0.376
0.401
0.384
0.385
0.418
0.419
0.398
0.444
0.497
1.178
0.419
0.399
43
13.77
ROIC%
20.86
20.03
21.57
19.99
18.18
17.80
20.28
23.27
22.71
21.91
9.70
21.91
20.57
5
21.88
Return on equity%
8.89
11.64
9.94
9.54
12.50
10.54
10.72
7.87
9.49
12.10
13.12
10.54
10.24
85
22.46
Return on assets%
31.07
29.17
29.87
31.90
34.66
35.52
36.40
36.02
33.58
36.05
9.85
36.02
34.12
73
57.82
EPS¥
26.35
26.55
27.03
26.69
30.07
27.98
27.11
26.94
29.58
34.03
61.45
2.51%
2.02%
—
5.65
EPS growth%
6.15
6.92
8.83
6.88
9.65
12.43
14.56
15.43
17.42
18.21
18.90
15.43
11.04
45
113.54
Bookvalue per sh¥
66.70
67.48
67.90
73.39
71.84
86.72
97.77
116.81
122.24
141.03
27.29
14.44%
9.66%
—
36.61
FCF per share¥
31.22
31.71
33.83
34.49
34.95
35.49
35.57
36.05
40.73
45.99
135.32
5.65%
4.74%
—
103.53
Dividend per sh¥
40.95
48.73
51.91
52.11
61.37
62.20
74.61
72.72
83.32
93.89
30.86
8.88%
9.97%
—
3.67
Div yield (avg)%
4.46
5.43
8.19
6.55
4.82
6.63
6.83
5.22
2.68
0.40
4.12
5.22
5.33
88
28.14
Payout ratio%
31.36
31.72
31.18
29.48
29.84
32.80
33.39
31.97
29.03
26.60
20.13
31.97
31.27
87
9.107
Shares (diluted)M
10.62
10.72
10.69
9.814
10.47
10.80
10.41
11.04
12.02
12.28
9.491
3.24%
2.34%
51
21.28
Buyback yield%
1.66
4.59
4.12
5.79
4.82
6.08
7.06
6.78
9.63
9.58
10.55
7.06
5.93
58
1.717
D/E ratiox
1.463
1.604
1.817
2.006
2.240
2.553
2.659
2.690
3.113
3.191
0.471
2.690
2.397
35
0.979
Enterprise value¥B
3.033
3.186
3.135
2.888
2.643
2.826
3.173
3.270
3.028
2.757
0.274
0.85%
0.21%
16
1.646
LT debt¥B
2.195
2.345
2.367
2.461
2.523
2.861
3.303
3.740
4.498
5.119
2.695
15.20%
10.22%
56
Revenue
¥3.298B
4.47%
1.00×
Cost of revenue
¥1.677B
4.84%
1.04×
Operating expenses
¥615.6M
4.51%
1.00×
Cash and investments
17.42%
Spread over hurdle
15.56%