1.313
Revenue¥B
1.502
1.546
1.584
1.626
1.673
1.732
1.747
1.777
1.816
1.895
1.388
2.52%
2.77%
22
20.84
Revenue growth%
4.33
2.97
2.57
2.80
0.40
1.13
0.40
1.80
0.40
0.40
24.68
0.40
1.47
30
24.43
Gross margin%
28.40
29.64
27.84
29.91
29.86
28.50
28.33
27.59
26.02
28.95
18.38
28.33
28.45
65
11.06
Operating margin%
25.33
22.36
23.78
26.07
27.74
28.74
28.28
27.60
26.10
23.62
7.82
27.60
26.09
93
11.64
Net margin%
10.41
11.09
9.03
9.66
11.75
8.97
11.57
12.85
9.93
10.79
6.65
10.79
10.60
63
15.91
P/E ratio (avg)x
10.66
11.55
11.63
12.67
14.17
15.96
16.89
16.65
17.70
17.36
17.29
16.89
15.06
48
34.91
EV/EBITx
38.14
37.33
35.75
38.33
39.27
37.70
44.08
48.12
48.05
51.56
17.72
48.05
38.80
43
20.37
FCF yield (avg)%
20.06
21.92
19.77
20.51
22.48
23.77
26.13
24.94
27.76
30.06
26.68
26.13
23.12
90
5.32
FCF margin%
19.24
16.57
13.94
12.10
9.83
7.11
8.83
7.16
5.10
7.47
5.09
7.16
9.33
29
0.757
FCF / Net incomex
1.134
1.119
1.256
1.294
1.421
1.335
1.531
1.588
1.584
1.626
1.108
1.584
1.378
57
26.76
ROIC%
13.24
13.52
13.65
11.62
11.72
13.28
13.44
12.99
14.97
14.93
7.89
13.44
13.36
79
20.06
Return on equity%
19.78
18.76
16.08
17.76
20.56
21.96
23.77
23.99
24.58
26.25
17.28
23.99
21.26
77
3.70
Return on assets%
30.05
27.77
25.62
24.10
22.96
24.27
23.55
23.30
24.63
22.99
22.75
23.55
24.18
51
216.28
EPS¥
238.86
215.19
210.50
204.00
189.67
173.64
183.38
192.85
183.75
200.49
225.35
1.11%
(2.36%)
—
18.54
EPS growth%
8.36
7.30
8.50
10.42
10.99
13.87
12.97
11.31
12.15
12.50
12.80
12.50
11.15
46
52.40
Bookvalue per sh¥
152.34
143.26
156.98
176.51
204.87
229.83
219.57
249.56
272.18
288.71
262.85
7.10%
5.87%
—
85.84
FCF per share¥
140.78
153.66
160.99
193.02
198.97
231.80
224.10
241.88
265.51
281.32
336.87
7.17%
8.97%
—
321.14
Dividend per sh¥
223.34
207.00
230.96
252.12
273.35
315.77
329.24
313.53
293.84
271.20
100.88
(0.16%)
1.93%
—
9.84
Div yield (avg)%
23.26
23.40
20.72
22.41
22.80
20.82
21.53
21.12
22.42
22.19
13.64
21.53
22.30
60
17.47
Payout ratio%
30.70
32.20
31.33
33.61
34.80
36.51
38.12
40.57
41.53
42.75
28.87
40.57
35.66
82
4.670
Shares (diluted)M
6.329
6.232
6.094
7.002
8.429
9.207
9.367
9.420
10.69
11.35
4.522
6.13%
6.80%
82
25.82
Buyback yield%
16.42
14.19
13.34
12.68
10.97
12.07
14.60
12.32
11.88
9.09
6.23
12.07
12.50
51
0.635
D/E ratiox
0.932
1.003
0.972
0.828
0.806
0.697
0.736
0.797
0.753
0.710
0.113
0.736
0.801
5
0.723
Enterprise value¥B
0.945
1.030
1.049
1.061
1.021
0.881
0.896
0.983
0.968
1.032
0.970
0.21%
1.74%
62
1.443
LT debt¥B
1.987
1.990
2.072
2.032
1.972
1.807
1.567
1.367
1.489
1.582
1.282
(4.31%)
(2.57%)
58
Revenue
¥1.895B
2.77%
1.00×
Cost of revenue
¥1.023B
2.79%
1.00×
Operating expenses
¥222.5M
2.52%
0.98×
Goodwill & intangibles
18.62%
Property and equipment
15.95%
Spread over hurdle
54.01%