1.108
Revenue¥B
2.736
2.765
2.827
2.911
2.951
2.947
3.015
3.043
3.140
3.264
1.175
2.04%
2.10%
27
4.85
Revenue growth%
20.86
18.13
17.90
16.60
18.51
19.02
19.60
18.91
20.92
23.90
15.68
19.60
18.97
75
13.47
Gross margin%
7.12
7.64
10.44
10.69
9.20
10.16
12.48
11.84
9.69
8.06
15.18
10.16
9.93
58
20.82
Operating margin%
23.35
25.60
22.69
24.35
24.08
21.45
19.66
22.31
20.24
21.84
6.70
21.45
22.50
68
10.34
Net margin%
14.27
13.34
11.50
11.74
12.33
13.98
15.98
18.40
17.43
17.94
9.84
17.43
14.12
16
33.44
P/E ratio (avg)x
35.72
41.06
43.16
49.65
54.12
55.51
53.03
52.54
52.24
56.00
28.06
53.03
52.39
51
7.787
EV/EBITx
19.90
18.36
19.75
19.88
17.53
17.97
17.30
18.66
17.22
15.24
34.03
17.30
18.17
13
12.09
FCF yield (avg)%
10.20
12.26
12.89
13.73
14.14
15.36
13.03
15.66
17.16
18.40
11.03
15.66
13.94
30
8.14
FCF margin%
25.55
27.64
27.63
26.28
24.61
24.39
24.44
23.07
25.42
27.72
9.96
24.44
25.49
83
1.026
FCF / Net incomex
0.655
0.713
0.637
0.569
0.575
0.559
0.487
0.453
0.455
0.472
0.294
0.472
0.564
90
2.38
ROIC%
20.77
23.39
25.15
28.05
27.53
30.09
28.47
26.14
26.33
25.43
12.65
26.33
26.24
20
21.81
Return on equity%
11.87
12.99
11.45
8.82
10.90
9.72
7.34
7.36
5.47
5.74
16.10
7.34
9.27
22
22.97
Return on assets%
14.52
11.62
12.27
13.52
15.01
13.23
12.06
9.68
8.04
9.84
28.80
9.84
12.16
45
120.92
EPS¥
47.49
48.73
52.35
48.90
48.70
44.24
38.44
35.33
33.97
35.58
127.30
(6.09%)
(2.91%)
—
5.06
EPS growth%
7.60
9.92
10.05
8.26
11.13
13.54
11.28
14.27
13.65
12.53
4.16
13.54
11.21
40
114.39
Bookvalue per sh¥
42.04
45.46
48.02
46.63
46.46
48.31
48.47
49.31
45.02
48.38
100.42
0.82%
2.35%
—
105.47
FCF per share¥
74.43
69.75
67.11
59.56
59.67
62.76
54.26
57.28
56.06
48.71
39.41
(3.98%)
(5.11%)
—
130.20
Dividend per sh¥
299.56
337.14
376.93
388.41
393.09
469.30
513.23
569.08
667.40
667.15
173.54
11.16%
9.47%
—
23.63
Div yield (avg)%
5.92
6.87
8.14
8.97
11.23
11.44
8.58
5.97
4.90
6.06
24.13
6.06
7.50
32
26.47
Payout ratio%
18.71
18.28
18.67
17.09
14.97
11.99
14.26
12.17
10.67
13.56
3.30
12.17
14.61
70
7.107
Shares (diluted)M
8.707
8.772
9.839
10.17
10.43
10.86
11.38
11.87
12.96
13.87
7.011
5.87%
5.60%
17
24.48
Buyback yield%
27.63
27.95
30.88
30.20
29.37
27.26
25.02
22.90
20.02
17.06
19.50
22.90
27.44
76
0.713
D/E ratiox
0.186
0.212
0.245
0.269
0.294
0.344
0.401
0.394
0.400
0.439
1.387
0.400
0.319
89
1.944
Enterprise value¥B
2.053
2.416
2.408
2.464
2.708
3.242
3.187
3.527
3.747
4.396
0.875
10.18%
9.69%
62
0.672
LT debt¥B
1.244
1.299
1.273
1.186
1.187
1.295
1.308
1.353
1.270
1.308
0.657
1.95%
(0.48%)
78
Revenue
¥3.264B
2.10%
1.00×
Cost of revenue
¥1.762B
2.18%
1.01×
Operating expenses
¥485.1M
1.22%
0.92×
Goodwill & intangibles
19.80%
Spread over hurdle
12.26%