2.353
Revenue¥B
2.088
2.313
2.504
2.731
3.028
3.229
3.469
3.700
4.007
4.453
2.456
8.02%
8.92%
83
17.50
Revenue growth%
2.43
3.75
6.22
7.90
10.04
12.21
10.14
10.26
10.00
10.62
24.45
10.26
10.02
86
28.21
Gross margin%
19.48
20.33
17.52
19.26
22.20
24.50
26.75
29.51
30.10
29.67
7.19
29.51
23.35
70
10.27
Operating margin%
15.29
17.14
19.95
20.48
23.36
20.43
20.18
20.45
21.67
24.21
6.52
20.45
20.44
18
11.45
Net margin%
9.33
7.47
10.29
8.57
6.58
8.57
9.69
12.20
9.57
12.37
4.78
9.69
9.45
63
28.00
P/E ratio (avg)x
35.44
34.36
39.22
40.61
41.21
40.26
43.47
42.60
43.97
51.45
33.76
43.47
40.91
57
8.441
EV/EBITx
10.15
10.58
10.41
9.437
9.849
8.687
7.761
7.032
6.561
6.089
16.24
7.032
9.062
94
10.76
FCF yield (avg)%
17.53
15.25
14.49
16.23
14.03
11.74
9.55
7.49
7.63
5.51
12.99
7.63
12.88
73
26.37
FCF margin%
18.51
18.70
18.04
15.95
18.27
16.59
14.28
15.86
13.93
16.52
25.14
15.86
16.55
39
0.798
FCF / Net incomex
0.461
0.449
0.466
0.430
0.460
0.422
0.387
0.414
0.374
0.403
1.247
0.403
0.426
90
29.50
ROIC%
24.89
22.22
19.71
19.26
16.30
15.53
18.30
20.65
19.68
22.10
24.85
19.68
19.70
69
15.11
Return on equity%
23.99
25.54
26.43
24.99
26.81
28.89
29.98
31.14
28.57
26.56
15.43
28.89
26.69
39
12.44
Return on assets%
21.59
20.67
18.60
19.48
17.76
19.75
21.38
22.83
22.33
24.28
22.15
22.33
21.03
34
417.89
EPS¥
507.75
497.77
493.18
571.88
589.12
677.09
669.88
715.60
794.56
790.06
442.31
6.05%
5.01%
—
14.22
EPS growth%
24.24
23.31
24.60
22.95
23.22
25.53
23.19
21.11
19.60
19.19
25.41
21.11
23.20
73
424.22
Bookvalue per sh¥
123.05
132.27
125.29
125.11
124.87
121.40
133.79
145.25
168.02
170.73
352.49
6.46%
2.90%
—
377.21
FCF per share¥
687.98
814.65
799.51
785.41
828.83
879.99
875.17
881.52
951.75
1,075
404.44
5.35%
6.43%
—
369.39
Dividend per sh¥
143.74
141.22
142.47
134.96
132.88
127.79
130.09
137.12
134.83
124.22
306.12
(1.34%)
(0.22%)
—
29.68
Div yield (avg)%
7.51
7.13
10.03
7.77
6.39
6.17
3.52
1.76
1.22
0.40
5.75
1.76
6.28
87
11.41
Payout ratio%
12.46
11.67
11.13
10.02
10.77
12.16
11.87
12.53
10.23
7.50
19.84
11.87
11.40
47
3.330
Shares (diluted)M
4.581
5.257
5.599
5.912
6.854
7.403
8.469
9.572
10.13
11.58
3.246
11.06%
9.93%
93
3.91
Buyback yield%
28.11
28.73
28.69
27.02
28.56
30.49
30.11
32.76
34.49
34.45
11.94
32.76
29.42
57
0.226
D/E ratiox
0.903
0.980
0.882
0.947
1.012
0.943
1.027
1.088
0.976
1.068
1.768
1.027
0.978
23
0.488
Enterprise value¥B
0.547
0.575
0.534
0.521
0.540
0.504
0.534
0.541
0.548
0.569
1.233
1.03%
0.12%
38
2.675
LT debt¥B
1.748
1.889
1.837
2.087
2.351
2.626
2.880
2.921
2.868
2.653
3.356
2.45%
4.80%
51
Revenue
¥4.453B
8.92%
1.00×
Cost of revenue
¥2.503B
8.85%
0.99×
Operating expenses
¥998.7M
9.05%
1.01×
Spread over hurdle
71.12%