2.708
Revenue¥B
5.824
6.293
6.646
7.135
7.671
8.138
8.674
9.284
9.961
10.53
2.899
6.53%
6.63%
31
23.92
Revenue growth%
7.23
5.39
8.08
6.14
7.43
9.63
11.99
9.10
10.79
10.56
14.11
10.56
8.59
21
9.06
Gross margin%
10.43
11.00
8.89
10.46
11.46
10.34
9.15
7.70
9.95
7.36
11.89
9.15
10.14
23
13.70
Operating margin%
14.27
15.33
15.92
13.28
16.10
14.25
15.46
16.33
17.12
17.58
24.73
16.33
15.69
58
25.69
Net margin%
6.91
6.78
6.32
9.18
8.83
8.69
10.45
12.79
14.91
16.10
22.86
12.79
9.00
91
35.01
P/E ratio (avg)x
27.41
30.53
31.79
35.44
33.83
35.46
38.15
35.48
36.93
40.10
28.26
36.93
35.45
36
29.50
EV/EBITx
9.413
9.852
11.04
10.55
10.84
12.10
11.56
11.71
12.83
12.88
20.53
12.10
11.30
41
22.90
FCF yield (avg)%
26.06
26.47
26.14
28.94
28.86
29.84
27.44
26.99
27.33
24.85
19.24
27.33
27.16
28
27.12
FCF margin%
25.87
26.97
24.84
23.71
23.05
21.30
19.55
19.83
18.44
21.31
6.35
19.83
22.18
18
1.579
FCF / Net incomex
0.667
0.572
0.581
0.508
0.521
0.516
0.469
0.412
0.357
0.366
1.326
0.412
0.512
94
2.17
ROIC%
13.17
11.70
9.51
10.46
8.80
8.57
9.07
9.51
11.35
11.30
5.54
9.51
9.99
71
23.34
Return on equity%
4.91
7.24
8.78
10.47
12.98
11.28
12.17
9.33
10.95
10.00
5.20
10.95
10.24
46
29.39
Return on assets%
25.41
28.06
25.48
24.05
22.52
23.36
25.82
24.78
24.30
24.16
5.86
24.30
24.54
91
271.18
EPS¥
351.57
335.43
317.49
342.81
363.49
400.44
363.61
333.01
348.01
353.64
279.86
(0.55%)
(0.65%)
—
20.60
EPS growth%
24.13
22.85
20.83
23.74
20.93
21.19
21.93
21.95
19.49
17.53
9.27
21.19
21.56
82
212.83
Bookvalue per sh¥
244.62
268.59
291.49
300.23
288.68
272.45
257.35
258.48
235.13
243.64
278.10
(3.34%)
(0.54%)
—
230.76
FCF per share¥
246.97
257.80
257.00
287.23
294.00
301.27
343.22
386.86
390.48
422.42
296.81
7.52%
5.65%
—
309.73
Dividend per sh¥
148.03
149.42
142.51
142.73
139.08
145.70
137.71
143.06
145.55
140.07
268.89
0.14%
0.42%
—
25.85
Div yield (avg)%
26.45
28.38
28.72
27.96
27.86
29.19
31.42
31.68
34.42
34.77
19.89
31.68
28.96
79
28.72
Payout ratio%
5.06
7.05
8.91
9.24
8.71
11.19
9.90
7.43
5.66
3.46
29.01
7.43
8.07
89
15.37
Shares (diluted)M
14.83
14.68
13.96
14.42
13.40
14.44
13.51
15.19
14.22
15.15
14.95
2.49%
0.56%
56
20.56
Buyback yield%
12.04
11.50
13.77
11.32
8.60
9.38
11.58
8.61
8.50
8.34
13.15
8.61
10.35
93
0.915
D/E ratiox
2.180
2.438
2.663
2.920
3.249
3.300
3.394
3.281
3.249
3.735
1.305
3.300
3.249
17
7.476
Enterprise value¥B
7.398
7.580
8.213
7.944
7.618
8.253
8.455
7.869
8.117
8.644
1.592
2.56%
2.49%
39
3.672
LT debt¥B
1.238
1.419
1.550
1.741
1.738
1.959
2.089
2.276
2.636
3.029
3.585
11.75%
10.65%
15
Revenue
¥10.53B
6.63%
1.00×
Cost of revenue
¥7.191B
6.39%
0.98×
Operating expenses
¥2.200B
7.07%
1.04×
Spread over hurdle
(5.67%)