1.977
Revenue¥B
19.90
20.70
22.14
22.85
23.73
24.72
26.02
26.87
28.60
30.55
2.070
5.18%
4.85%
84
8.59
Revenue growth%
17.38
15.44
16.65
17.46
20.15
21.34
23.60
24.76
22.81
23.75
8.86
23.60
20.75
23
20.60
Gross margin%
17.77
15.01
13.69
16.65
14.80
13.01
12.48
11.28
9.05
10.86
28.12
11.28
13.35
44
21.00
Operating margin%
6.91
7.25
5.38
7.73
7.44
8.16
8.69
6.23
9.00
8.54
28.91
8.54
7.58
66
29.97
Net margin%
3.92
3.50
3.51
5.55
6.57
4.95
7.46
9.94
9.28
12.19
13.72
9.28
6.06
32
11.45
P/E ratio (avg)x
18.35
19.13
19.11
22.89
26.89
29.50
34.28
37.48
40.23
45.13
27.35
37.48
28.19
73
27.21
EV/EBITx
36.42
39.21
44.75
49.37
47.90
49.50
51.00
59.64
66.95
67.81
14.88
59.64
49.43
77
10.66
FCF yield (avg)%
7.67
9.66
8.90
10.34
9.37
7.85
8.85
11.53
10.50
13.06
10.04
10.50
9.52
69
18.12
FCF margin%
6.61
5.63
6.00
5.14
4.26
5.41
8.31
10.55
7.83
9.32
3.70
8.31
6.31
18
0.944
FCF / Net incomex
1.071
1.220
1.110
1.025
0.947
0.962
1.048
0.997
0.943
1.073
0.563
0.997
1.037
36
28.38
ROIC%
26.49
23.71
24.96
22.81
20.40
19.05
19.31
21.49
22.76
22.13
10.59
21.49
22.45
73
13.45
Return on equity%
4.41
2.98
0.81
3.23
6.16
8.64
5.70
8.46
11.22
12.25
22.30
8.64
5.93
37
16.34
Return on assets%
24.57
25.86
27.13
29.74
28.42
27.36
27.48
29.80
28.86
31.53
19.43
28.86
27.95
72
127.16
EPS¥
219.07
242.78
258.87
244.14
283.39
316.89
303.62
310.65
351.39
331.78
134.98
3.20%
5.79%
—
6.80
EPS growth%
5.27
2.78
3.26
0.92
0.40
0.40
3.22
0.74
1.92
2.31
3.24
1.92
2.11
45
424.63
Bookvalue per sh¥
159.71
152.16
142.80
153.80
162.82
176.62
189.33
196.16
216.07
210.65
476.90
5.29%
3.86%
—
228.80
FCF per share¥
142.78
141.40
140.86
137.12
128.79
139.15
132.89
152.02
171.81
175.69
400.20
6.41%
2.85%
—
310.34
Dividend per sh¥
554.30
541.51
492.84
536.02
533.19
525.83
564.17
617.77
690.70
713.88
435.14
6.01%
2.52%
—
17.44
Div yield (avg)%
17.22
15.99
18.63
17.64
17.48
16.23
14.52
15.96
16.64
14.36
10.99
15.96
16.43
30
28.46
Payout ratio%
6.62
8.74
8.92
5.99
7.57
5.82
7.83
9.58
7.42
5.67
6.35
7.42
7.49
85
32.86
Shares (diluted)M
48.78
52.90
56.09
57.75
67.93
70.92
69.98
79.64
78.90
76.99
32.82
2.53%
4.96%
30
23.58
Buyback yield%
23.09
20.89
20.71
22.12
23.12
21.03
23.57
23.60
22.44
21.32
14.45
22.44
22.28
86
1.401
D/E ratiox
0.288
0.298
0.323
0.305
0.327
0.313
0.278
0.299
0.274
0.282
0.371
0.282
0.298
32
15.75
Enterprise value¥B
11.45
12.25
12.54
13.55
13.16
12.95
13.06
14.58
15.97
14.81
33.99
2.40%
3.27%
21
5.357
LT debt¥B
14.88
15.72
16.97
15.42
14.12
15.46
14.65
14.72
16.05
14.44
22.19
0.45%
(0.83%)
68
Revenue
¥30.55B
4.85%
1.00×
Cost of revenue
¥21.01B
4.78%
0.99×
Operating expenses
¥4.733B
5.13%
1.03×
Spread over hurdle
72.70%