1.478
Revenue¥B
4.911
5.175
5.416
5.462
5.728
5.775
5.878
6.016
6.211
6.353
1.637
2.09%
2.96%
56
26.51
Revenue growth%
19.17
21.11
19.85
17.20
16.31
15.26
15.33
16.44
17.30
16.36
20.78
16.36
16.82
85
11.94
Gross margin%
31.99
30.26
27.51
26.97
26.18
24.91
23.54
25.20
22.45
24.97
25.90
24.91
25.69
52
10.95
Operating margin%
10.48
13.03
12.45
11.78
14.54
17.31
16.41
17.80
19.26
18.65
28.80
17.80
15.47
76
5.25
Net margin%
24.31
26.61
24.60
26.87
25.87
25.19
23.77
24.24
24.03
23.91
20.33
24.03
24.45
93
29.28
P/E ratio (avg)x
9.663
9.900
10.42
9.927
9.608
9.722
10.25
10.63
9.241
8.183
6.420
9.722
9.811
83
24.19
EV/EBITx
11.33
12.25
13.99
16.35
17.78
16.85
16.81
18.48
20.95
24.23
9.737
18.48
16.83
51
12.80
FCF yield (avg)%
15.18
13.06
11.71
9.25
6.54
3.99
1.13
0.40
0.40
1.82
2.40
1.13
5.27
73
2.68
FCF margin%
8.53
7.65
6.60
6.06
4.88
4.31
6.07
4.86
5.17
3.24
16.12
4.86
5.62
16
1.482
FCF / Net incomex
0.715
0.806
0.824
0.827
0.867
0.902
1.069
1.049
1.212
1.360
1.698
1.069
0.884
9
8.53
ROIC%
22.66
20.19
20.96
20.24
18.13
16.99
19.36
17.64
18.70
21.43
8.18
18.70
19.78
66
23.19
Return on equity%
22.15
22.65
20.52
22.19
24.31
21.34
19.77
21.35
19.85
22.66
28.76
21.34
21.75
40
24.18
Return on assets%
32.12
33.32
30.60
28.06
29.10
29.18
30.68
29.66
27.13
29.02
2.29
29.18
29.42
77
68.77
EPS¥
72.86
64.40
69.49
64.01
65.77
58.59
50.71
52.47
46.13
49.22
76.09
(5.63%)
(4.77%)
—
13.42
EPS growth%
29.91
31.92
32.51
30.85
32.39
29.98
31.93
31.36
30.61
28.08
27.92
30.61
31.11
8
33.13
Bookvalue per sh¥
46.81
51.44
51.66
52.96
50.71
47.87
49.32
48.04
53.79
59.89
56.21
3.38%
3.35%
—
59.07
FCF per share¥
94.79
112.10
112.93
132.51
144.10
160.07
161.75
177.24
195.16
218.91
21.17
8.72%
8.73%
—
54.14
Dividend per sh¥
46.05
43.11
42.23
48.27
44.89
48.62
48.55
46.39
48.25
49.64
65.48
2.03%
(0.07%)
—
9.21
Div yield (avg)%
7.80
6.59
9.30
9.03
10.52
11.53
14.07
14.79
12.36
12.53
5.95
12.53
11.03
41
14.43
Payout ratio%
20.13
20.85
22.85
22.71
24.24
23.15
21.60
23.83
24.73
25.63
28.18
23.83
23.00
33
29.34
Shares (diluted)M
25.84
25.95
23.22
23.83
21.52
20.68
21.97
23.33
21.21
23.28
29.06
1.59%
(1.04%)
86
13.43
Buyback yield%
5.88
3.75
1.27
0.40
0.40
0.40
1.46
4.33
2.96
1.40
29.72
1.46
1.43
24
0.181
D/E ratiox
0.744
0.805
0.898
0.961
0.991
1.002
1.116
1.069
1.163
1.332
1.482
1.116
0.997
70
2.318
Enterprise value¥B
2.741
2.889
2.459
2.177
1.958
2.042
1.998
2.158
2.072
2.113
0.455
1.54%
(4.15%)
56
5.615
LT debt¥B
4.136
3.833
4.420
4.575
4.864
5.185
5.300
6.060
5.862
6.407
1.112
5.66%
5.54%
91
Revenue
¥6.353B
2.96%
1.00×
Cost of revenue
¥4.443B
3.06%
1.01×
Operating expenses
¥1.400B
2.69%
0.97×
Spread over hurdle
(1.68%)