0.588
Revenue¥B
2.591
2.680
2.848
2.957
3.118
3.239
3.451
3.623
3.816
4.036
0.625
5.30%
5.16%
6
12.68
Revenue growth%
13.76
15.43
13.94
11.23
10.22
8.37
6.86
9.47
8.21
9.18
14.58
8.37
9.85
83
27.68
Gross margin%
8.41
7.74
5.52
3.35
4.95
4.29
5.59
8.20
6.30
5.99
3.68
5.99
5.79
92
27.47
Operating margin%
16.18
14.01
16.05
14.70
16.69
17.43
20.04
20.85
22.45
23.15
25.98
20.85
17.06
75
6.73
Net margin%
22.08
20.98
21.63
23.88
21.11
22.79
23.36
22.21
23.46
23.37
29.20
23.36
22.50
73
8.525
P/E ratio (avg)x
19.04
17.31
19.57
19.92
20.56
21.97
24.26
24.64
27.35
25.00
15.20
24.64
21.26
37
12.25
EV/EBITx
26.35
28.32
30.01
32.66
35.41
33.05
32.86
33.34
31.15
32.42
35.04
32.86
32.54
58
29.77
FCF yield (avg)%
17.27
20.00
21.79
22.20
19.44
20.97
22.12
23.35
24.13
22.21
23.07
22.21
21.95
63
25.19
FCF margin%
15.93
14.91
14.31
16.92
18.91
16.63
18.11
20.88
22.97
21.65
14.36
20.88
17.52
32
0.154
FCF / Net incomex
0.947
1.108
1.149
1.324
1.498
1.732
1.857
1.903
1.933
2.019
1.406
1.903
1.615
55
11.00
ROIC%
18.08
19.85
22.52
24.95
22.51
20.90
23.48
25.75
23.82
24.99
24.04
23.82
23.00
77
10.79
Return on equity%
5.72
6.84
9.07
6.80
7.40
9.23
8.60
6.28
8.29
8.74
2.97
8.60
7.85
50
4.88
Return on assets%
16.75
16.61
15.85
16.62
15.61
18.54
19.29
21.86
20.09
21.27
10.09
20.09
17.64
26
183.89
EPS¥
385.54
377.76
366.23
375.38
424.42
457.10
480.22
553.79
602.22
668.13
198.24
9.50%
5.53%
—
18.95
EPS growth%
27.91
25.36
27.29
24.70
23.50
24.79
26.70
27.84
27.30
25.43
15.54
26.70
26.07
61
309.97
Bookvalue per sh¥
223.33
214.74
213.33
213.94
192.43
180.34
195.73
184.86
189.17
191.61
283.86
(0.09%)
(2.03%)
—
75.15
FCF per share¥
321.86
298.78
327.13
294.15
267.82
259.70
279.21
276.15
311.04
309.44
306.17
2.93%
(1.41%)
—
114.02
Dividend per sh¥
169.17
159.61
153.88
151.58
168.07
183.40
211.21
244.00
227.30
260.22
185.98
9.14%
5.34%
—
7.41
Div yield (avg)%
9.93
7.04
5.93
6.51
9.00
9.18
10.85
10.90
13.27
11.74
20.54
10.90
9.56
87
16.54
Payout ratio%
14.46
12.24
12.89
15.56
16.11
14.29
12.63
15.37
14.19
11.46
25.57
14.19
14.24
88
3.466
Shares (diluted)M
2.440
2.392
2.413
2.549
2.537
2.236
2.035
1.960
1.907
1.944
3.461
(5.19%)
(2.99%)
91
24.03
Buyback yield%
0.99
3.96
3.64
3.69
3.16
3.58
1.63
2.92
0.40
0.86
16.89
1.63
3.04
7
1.571
D/E ratiox
1.713
1.728
1.873
2.005
2.011
2.291
2.480
2.761
2.695
2.911
0.502
2.695
2.151
85
2.731
Enterprise value¥B
4.228
4.963
4.829
5.168
6.068
6.532
6.473
7.498
8.424
9.625
3.287
9.66%
8.75%
9
0.744
LT debt¥B
1.660
1.783
2.059
2.157
2.525
2.513
2.755
3.255
3.319
3.965
1.121
9.45%
9.40%
18
Revenue
¥4.036B
5.16%
1.00×
Cost of revenue
¥2.224B
4.85%
0.97×
Operating expenses
¥794.5M
5.66%
1.05×
Spread over hurdle
(0.40%)