7.705
Revenue¥B
10.11
10.89
11.64
12.51
13.39
13.80
14.67
15.80
16.83
17.30
8.375
5.26%
6.24%
23
26.09
Revenue growth%
9.95
12.08
9.41
7.01
9.05
11.15
11.02
8.62
10.03
7.54
11.71
10.03
9.68
72
23.61
Gross margin%
8.25
5.56
3.69
3.64
3.04
5.15
5.75
7.46
9.55
11.33
17.62
7.46
5.65
92
24.67
Operating margin%
13.76
11.59
11.39
10.17
10.73
9.72
12.23
12.83
10.14
12.22
20.69
12.22
11.49
25
3.64
Net margin%
14.86
13.12
12.31
13.20
10.84
11.22
12.63
11.28
14.13
13.54
24.39
12.63
12.88
25
28.39
P/E ratio (avg)x
41.61
44.27
46.58
53.87
63.12
66.87
74.08
87.60
99.37
112.7
28.70
87.60
64.99
29
31.81
EV/EBITx
10.89
9.875
9.310
10.38
10.94
10.46
9.946
10.90
10.08
9.980
17.77
10.08
10.23
23
26.80
FCF yield (avg)%
20.95
18.09
19.80
17.97
20.14
19.77
20.62
18.38
19.05
17.31
5.40
19.05
19.41
6
2.06
FCF margin%
20.65
21.70
19.94
18.93
20.37
19.83
18.82
19.31
20.61
22.39
21.73
19.83
20.15
34
1.057
FCF / Net incomex
2.072
2.232
2.150
2.101
2.418
2.387
2.617
2.533
2.549
2.713
0.662
2.549
2.402
79
20.43
ROIC%
24.43
26.14
23.34
21.23
20.96
21.64
19.42
21.88
22.98
24.42
15.79
21.88
22.43
18
26.80
Return on equity%
2.83
0.44
0.40
0.40
0.40
0.40
2.49
3.12
2.98
2.71
10.77
2.71
1.46
20
20.89
Return on assets%
24.43
25.57
26.36
23.77
21.24
22.53
24.36
25.05
24.04
21.05
19.35
24.04
24.20
91
139.01
EPS¥
430.08
447.83
537.90
639.48
672.57
711.25
796.62
812.10
979.09
1,175
153.02
11.80%
10.43%
—
17.85
EPS growth%
8.61
9.77
12.74
12.11
13.68
11.43
13.71
14.64
13.88
15.42
7.32
13.88
13.21
43
127.16
Bookvalue per sh¥
491.30
484.57
480.95
442.85
414.64
439.47
379.13
364.75
331.33
354.41
507.68
(3.09%)
(3.38%)
—
247.39
FCF per share¥
395.80
365.79
340.05
301.34
320.20
350.08
347.92
340.63
312.59
319.27
177.03
(0.06%)
(1.66%)
—
427.64
Dividend per sh¥
514.37
476.79
453.82
497.85
549.76
577.48
566.30
532.08
523.46
514.02
424.08
(1.34%)
0.23%
—
25.04
Div yield (avg)%
23.09
20.20
17.67
20.39
23.29
25.50
26.45
29.04
27.11
28.76
20.08
27.11
24.39
38
9.12
Payout ratio%
25.86
27.19
29.20
31.88
34.30
34.81
34.70
33.89
34.62
36.22
4.46
34.70
34.09
83
15.65
Shares (diluted)M
16.67
15.85
15.34
17.73
19.04
21.09
21.72
23.95
27.94
31.19
15.57
10.37%
7.27%
47
26.85
Buyback yield%
27.59
26.45
28.46
26.01
23.68
24.60
22.18
21.07
18.36
20.40
13.08
21.07
24.14
22
0.613
D/E ratiox
2.091
2.083
2.338
2.756
2.662
3.047
3.067
3.408
3.988
4.476
1.603
3.408
2.902
88
13.63
Enterprise value¥B
13.55
14.35
15.86
17.99
17.58
20.36
20.13
22.97
25.94
26.06
3.657
8.19%
7.40%
58
6.068
LT debt¥B
5.872
6.086
5.564
5.862
5.231
5.697
5.426
5.898
6.316
6.817
17.71
5.44%
1.65%
77
Revenue
¥17.30B
6.24%
1.00×
Cost of revenue
¥12.11B
6.24%
1.00×
Operating expenses
¥2.821B
6.66%
1.04×
Spread over hurdle
(1.12%)