1.547
Revenue¥B
16.19
16.73
17.43
17.91
18.41
18.74
19.72
20.02
20.93
21.14
1.696
2.80%
2.81%
8
5.45
Revenue growth%
1.46
0.40
0.40
0.40
2.62
4.74
7.19
9.10
10.84
13.48
7.55
9.10
3.68
77
28.57
Gross margin%
6.90
4.36
2.97
1.13
1.32
4.25
4.18
6.69
8.15
6.67
6.36
6.67
4.31
51
5.44
Operating margin%
0.55
3.24
4.63
5.34
4.67
3.38
2.83
5.14
3.39
3.42
2.93
3.39
3.40
43
6.69
Net margin%
2.77
4.31
2.31
0.40
1.74
1.69
1.73
0.40
0.40
0.40
20.97
0.40
1.71
78
30.48
P/E ratio (avg)x
26.21
24.13
22.28
21.27
19.84
20.05
17.66
19.06
20.34
22.49
34.36
20.05
20.80
11
12.80
EV/EBITx
38.13
37.92
36.29
40.72
47.68
52.29
55.00
65.51
69.05
70.07
28.68
65.51
49.99
36
6.65
FCF yield (avg)%
23.50
20.82
20.19
19.47
16.62
16.42
18.14
15.87
14.33
12.06
2.54
15.87
17.38
83
26.60
FCF margin%
27.50
28.26
29.12
31.34
31.75
30.78
31.55
31.56
31.87
29.47
8.90
31.55
31.06
64
0.738
FCF / Net incomex
1.607
1.649
1.688
1.647
1.674
1.770
1.947
1.831
1.824
1.840
1.693
1.831
1.729
36
28.80
ROIC%
26.88
25.35
25.97
27.13
25.54
23.64
21.29
21.52
20.18
20.61
4.08
21.29
24.50
80
29.05
Return on equity%
2.50
4.16
2.63
3.75
6.66
5.67
2.99
1.10
0.40
0.40
18.92
1.10
2.81
28
18.13
Return on assets%
14.34
15.71
13.42
11.85
12.74
13.93
15.50
14.89
15.06
17.62
12.20
15.06
14.62
79
220.59
EPS¥
453.07
482.04
579.52
568.38
570.34
581.29
611.61
677.00
802.80
785.40
234.28
6.61%
6.85%
—
3.37
EPS growth%
23.69
26.34
23.35
22.61
24.01
21.98
19.93
20.92
21.98
20.18
13.35
20.92
22.29
73
72.42
Bookvalue per sh¥
176.32
155.89
159.72
149.02
157.74
146.38
146.70
128.56
138.81
145.70
53.73
(1.58%)
(2.60%)
—
117.98
FCF per share¥
185.34
181.20
196.07
187.70
189.64
207.00
212.43
225.80
203.92
188.08
147.07
(0.17%)
0.70%
—
164.73
Dividend per sh¥
271.74
292.80
284.99
283.56
273.90
282.21
315.02
334.46
333.24
332.35
104.88
3.94%
1.58%
—
14.63
Div yield (avg)%
26.92
28.16
26.20
23.46
24.62
22.83
23.81
25.64
22.73
23.79
17.93
23.79
24.21
86
16.77
Payout ratio%
11.66
10.88
11.00
8.84
9.17
8.75
9.49
8.13
7.04
9.67
12.98
8.75
9.33
54
20.70
Shares (diluted)M
33.48
34.78
40.36
46.73
50.63
54.67
63.72
66.21
69.76
83.61
21.70
10.55%
10.14%
76
13.26
Buyback yield%
9.62
10.98
12.63
12.02
12.81
13.01
15.97
15.00
16.43
17.73
27.06
15.97
12.91
92
0.401
D/E ratiox
0.905
0.992
0.962
0.962
0.981
0.999
0.936
0.939
0.912
1.018
1.641
0.939
0.962
8
5.715
Enterprise value¥B
1.378
1.463
1.263
1.074
0.980
0.891
0.936
0.934
0.894
0.887
18.00
(1.96%)
(5.78%)
82
1.844
LT debt¥B
33.95
38.64
37.01
39.80
41.13
40.24
44.98
50.95
49.93
48.92
5.762
3.53%
4.52%
50
Revenue
¥21.14B
2.81%
1.00×
Cost of revenue
¥14.51B
2.94%
1.01×
Operating expenses
¥3.618B
2.93%
1.01×
Goodwill & intangibles
15.74%
Spread over hurdle
(3.05%)