1.248
Revenue¥B
1.390
1.501
1.603
1.679
1.767
1.877
1.960
2.030
2.174
2.264
1.341
5.09%
5.60%
72
16.72
Revenue growth%
2.00
0.40
1.63
3.86
1.10
1.54
4.20
5.97
3.12
5.09
2.56
4.20
2.56
91
29.04
Gross margin%
0.40
0.40
1.39
0.40
0.60
2.10
1.08
0.40
1.83
0.40
4.20
1.08
0.50
80
27.22
Operating margin%
6.71
4.30
1.69
0.40
0.40
1.76
0.40
1.14
0.80
2.22
27.19
1.14
1.42
6
24.68
Net margin%
6.07
8.52
7.79
8.19
9.84
12.78
10.13
7.23
7.88
5.88
16.84
7.88
8.03
41
22.05
P/E ratio (avg)x
10.51
10.59
9.314
9.960
9.900
10.41
10.34
11.05
10.52
11.72
29.69
10.52
10.46
22
24.20
EV/EBITx
23.96
28.45
32.41
33.08
38.84
42.59
47.05
49.57
56.91
60.75
32.08
49.57
40.72
44
24.32
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.78
0.40
3.36
1.60
1.69
2.01
5.64
1.69
0.59
82
19.51
FCF margin%
19.24
19.54
17.46
16.19
17.93
20.00
21.71
21.38
20.89
21.79
11.12
21.38
19.77
75
0.217
FCF / Net incomex
1.258
1.242
1.301
1.366
1.530
1.675
1.954
2.065
2.098
2.453
0.163
2.065
1.602
95
6.37
ROIC%
14.05
11.66
12.47
12.04
11.75
9.27
12.07
13.51
13.55
15.45
15.58
13.51
12.27
39
9.49
Return on equity%
5.34
6.79
7.73
5.47
2.75
3.42
6.09
4.45
4.61
3.67
28.97
4.45
4.97
89
5.86
Return on assets%
12.20
9.71
9.09
8.92
6.90
6.47
6.51
8.33
9.00
9.24
18.18
8.33
8.96
30
120.04
EPS¥
199.88
176.15
180.63
162.53
146.86
129.01
137.63
133.69
124.42
106.93
124.93
(6.15%)
(6.41%)
—
20.65
EPS growth%
1.73
3.67
4.26
5.95
6.16
3.42
5.37
5.34
8.22
8.37
14.48
5.37
5.35
10
81.59
Bookvalue per sh¥
81.71
88.29
85.48
88.51
100.97
100.92
114.30
113.96
106.48
100.95
223.77
(0.01%)
2.47%
—
234.47
FCF per share¥
60.39
54.75
57.35
61.71
59.66
54.71
53.63
59.30
66.71
67.42
232.94
2.47%
0.70%
—
137.63
Dividend per sh¥
119.48
122.05
110.00
116.09
111.83
116.41
109.53
111.72
121.49
119.98
171.78
1.42%
(0.95%)
—
28.57
Div yield (avg)%
7.56
8.43
9.48
9.18
9.10
10.70
8.64
7.50
8.41
8.46
3.60
8.46
8.55
12
20.44
Payout ratio%
7.44
9.40
6.82
9.63
11.25
9.79
10.56
10.97
12.33
13.52
9.13
10.97
10.18
17
2.740
Shares (diluted)M
3.955
4.363
4.847
5.680
6.332
6.688
7.754
7.656
8.181
9.793
2.780
9.12%
10.53%
58
16.71
Buyback yield%
19.02
18.67
16.02
15.71
13.84
11.52
8.81
7.67
9.74
11.04
7.30
9.74
12.68
92
1.202
D/E ratiox
1.005
1.036
0.997
0.914
0.860
0.869
0.956
0.927
1.019
0.964
1.466
0.956
0.960
30
1.675
Enterprise value¥B
3.180
3.628
4.100
4.342
4.299
4.018
4.063
4.666
5.138
4.957
0.458
2.89%
5.08%
23
0.756
LT debt¥B
1.816
1.797
1.786
1.901
2.048
2.074
2.362
2.318
2.341
2.722
1.004
5.86%
3.96%
28
Revenue
¥2.264B
5.60%
1.00×
Cost of revenue
¥1.187B
5.90%
1.03×
Operating expenses
¥336.3M
4.99%
0.94×
Goodwill & intangibles
16.04%
Spread over hurdle
40.28%