2.031
Revenue¥B
7.351
7.701
8.150
8.327
8.452
8.691
8.970
9.146
9.548
9.724
2.126
2.84%
3.07%
72
27.71
Revenue growth%
2.09
2.92
4.28
3.46
4.86
7.83
6.71
5.50
7.61
9.87
21.53
7.61
5.18
60
19.92
Gross margin%
13.22
14.53
14.54
15.12
12.98
13.22
14.80
12.53
10.76
9.98
3.07
12.53
13.22
16
14.64
Operating margin%
1.41
1.07
0.40
0.40
1.38
3.31
3.51
3.80
3.82
2.99
4.78
3.51
2.20
30
22.03
Net margin%
7.96
10.18
7.68
5.23
7.45
5.31
6.18
7.66
5.78
6.74
24.28
6.18
7.10
17
17.50
P/E ratio (avg)x
31.17
33.58
29.56
27.55
23.98
21.22
21.63
22.72
21.03
18.74
16.88
21.22
23.35
49
16.69
EV/EBITx
30.64
31.19
36.76
42.67
46.09
44.57
50.87
51.96
59.76
59.90
10.20
51.96
45.33
39
22.95
FCF yield (avg)%
17.60
16.99
14.78
11.94
14.23
15.70
13.34
14.74
14.87
17.26
16.21
14.87
14.83
92
6.63
FCF margin%
10.82
13.26
11.04
10.50
9.15
8.88
10.41
8.32
5.81
3.10
2.22
8.32
9.78
24
0.824
FCF / Net incomex
0.555
0.577
0.541
0.559
0.585
0.621
0.564
0.641
0.586
0.653
0.349
0.621
0.581
69
24.93
ROIC%
10.65
11.66
13.25
10.58
11.60
8.78
6.19
7.54
6.45
8.19
29.74
7.54
9.68
78
17.98
Return on equity%
27.24
30.00
28.13
25.25
24.53
21.55
20.30
23.12
20.70
18.98
5.92
20.70
23.82
82
13.73
Return on assets%
15.23
14.48
15.07
13.26
12.19
12.29
12.51
13.21
12.76
11.18
5.94
12.51
12.98
27
110.92
EPS¥
142.88
127.79
123.01
117.13
120.13
129.04
114.51
114.26
107.06
100.26
116.58
(3.55%)
(3.53%)
—
17.85
EPS growth%
24.26
25.80
26.40
25.56
23.76
21.62
18.73
17.27
19.11
18.77
18.92
18.77
22.69
90
65.52
Bookvalue per sh¥
341.70
316.71
279.60
252.75
270.62
293.46
248.52
250.62
244.05
258.47
62.64
(0.91%)
(3.15%)
—
274.40
FCF per share¥
428.72
452.24
519.44
619.10
740.19
751.99
809.05
823.73
897.90
1,021
228.17
6.64%
10.86%
—
328.55
Dividend per sh¥
235.53
239.73
240.55
237.22
237.67
221.45
218.37
224.14
240.65
243.13
107.85
0.45%
1.06%
—
23.62
Div yield (avg)%
3.08
0.88
3.58
4.45
6.89
5.25
7.25
5.42
2.44
3.66
5.67
5.25
4.05
47
4.69
Payout ratio%
31.35
31.62
33.61
31.63
32.67
33.98
33.02
30.56
30.08
29.56
7.85
30.56
31.63
27
14.10
Shares (diluted)M
15.73
15.16
16.94
16.10
15.66
15.22
16.96
19.04
18.95
20.98
14.06
6.02%
3.80%
60
3.25
Buyback yield%
13.58
15.09
17.25
14.43
16.05
16.50
13.90
13.54
10.77
13.22
12.85
13.54
14.17
42
0.623
D/E ratiox
1.250
1.294
1.319
1.340
1.378
1.363
1.411
1.588
1.585
1.623
0.530
1.585
1.370
47
10.54
Enterprise value¥B
12.30
14.72
16.11
19.32
20.82
23.65
26.33
26.14
26.37
30.97
1.449
8.27%
10.27%
19
6.464
LT debt¥B
15.51
16.34
18.20
19.28
22.53
24.98
27.27
29.81
35.40
39.46
1.205
11.87%
11.18%
67
Revenue
¥9.724B
3.07%
1.00×
Cost of revenue
¥5.001B
2.65%
0.96×
Operating expenses
¥1.558B
3.53%
1.05×
Spread over hurdle
16.70%