1.740
Revenue¥B
1.828
1.887
1.923
1.985
2.057
2.073
2.096
2.142
2.189
2.239
1.838
1.72%
2.14%
88
20.24
Revenue growth%
0.52
0.82
0.40
1.12
1.46
0.45
0.40
2.66
1.07
2.39
27.65
1.07
0.94
79
25.85
Gross margin%
6.87
4.74
2.17
1.09
2.52
5.03
3.53
1.80
0.40
0.40
11.78
1.80
2.35
68
2.77
Operating margin%
6.59
8.16
5.48
4.88
7.24
5.44
6.35
6.52
9.11
10.54
7.62
6.52
6.56
27
15.31
Net margin%
22.53
24.89
23.05
23.10
20.74
18.23
17.69
19.41
17.77
16.68
20.53
17.77
20.08
78
11.60
P/E ratio (avg)x
10.62
9.606
10.42
9.491
9.765
10.25
11.66
10.86
12.38
12.63
33.24
11.66
10.52
79
25.32
EV/EBITx
16.19
15.19
15.27
16.56
15.99
18.22
19.15
20.56
21.74
22.92
34.44
20.56
17.39
47
12.04
FCF yield (avg)%
19.28
17.00
19.07
16.52
16.04
16.66
17.16
18.99
16.91
17.49
8.56
17.16
17.08
13
15.85
FCF margin%
14.23
16.47
16.58
18.82
16.30
13.40
11.38
13.99
16.07
16.04
25.46
13.99
16.06
91
0.268
FCF / Net incomex
2.168
2.436
2.403
2.351
2.635
2.684
3.038
3.470
3.829
4.018
1.525
3.470
2.659
17
18.70
ROIC%
29.33
28.05
27.10
25.64
24.19
27.02
26.02
27.01
26.13
25.60
8.08
26.13
26.57
62
18.84
Return on equity%
21.34
20.17
20.85
22.80
21.49
20.74
18.10
17.80
17.54
16.88
23.32
17.80
20.45
82
15.00
Return on assets%
25.26
25.97
28.56
29.39
26.74
29.32
27.02
27.71
27.20
25.96
26.43
27.20
27.11
28
23.77
EPS¥
23.13
22.64
21.75
21.43
22.36
21.19
21.21
20.22
23.23
25.66
24.29
2.79%
2.30%
—
4.09
EPS growth%
33.34
33.82
35.60
36.91
36.80
37.76
40.04
42.44
45.07
46.44
17.78
42.44
37.33
12
50.06
Bookvalue per sh¥
53.12
58.27
66.34
66.67
64.00
73.97
80.01
86.99
86.94
100.55
116.19
9.46%
7.43%
—
51.36
FCF per share¥
111.51
105.72
102.90
114.77
117.14
119.70
139.09
133.96
157.36
148.70
112.12
4.89%
2.69%
—
115.39
Dividend per sh¥
39.58
41.69
42.93
41.57
42.61
41.90
41.05
47.84
51.23
61.61
19.68
7.65%
5.39%
—
28.13
Div yield (avg)%
15.81
17.23
18.11
17.09
15.93
17.65
19.81
22.02
22.75
23.01
27.16
22.02
17.88
60
28.31
Payout ratio%
2.78
3.12
2.05
2.53
3.61
1.99
3.88
6.58
4.37
3.02
18.05
3.88
3.07
77
9.916
Shares (diluted)M
12.42
12.80
12.39
12.15
11.56
13.04
14.55
16.29
17.48
17.48
9.721
8.62%
2.35%
7
14.77
Buyback yield%
25.05
27.21
25.90
28.16
28.32
29.52
30.85
32.56
31.18
28.91
5.20
30.85
28.62
12
0.206
D/E ratiox
0.177
0.194
0.180
0.198
0.220
0.205
0.236
0.268
0.297
0.294
0.917
0.268
0.212
13
0.600
Enterprise value¥B
1.434
1.656
1.919
1.819
1.879
2.140
1.972
2.135
2.316
2.516
0.261
6.01%
6.44%
53
1,697
LT debt¥M
180.5
167.9
163.3
162.1
149.4
155.3
146.5
130.3
119.7
121.7
642.5
(4.02%)
(3.60%)
24
Revenue
¥2.239B
2.14%
1.00×
Cost of revenue
¥1.301B
2.30%
1.02×
Operating expenses
¥274.3M
1.86%
0.97×
Cash and investments
21.28%
Spread over hurdle
53.46%