2.749
Revenue¥B
3.820
3.824
3.846
3.977
4.111
4.251
4.342
4.319
4.492
4.598
2.896
2.26%
2.02%
59
15.70
Revenue growth%
19.13
21.15
22.10
23.29
25.73
26.21
26.04
26.34
26.19
23.43
25.68
26.19
24.58
51
15.23
Gross margin%
8.90
7.26
9.74
8.66
9.38
6.91
6.95
7.85
5.17
5.15
10.12
6.91
7.56
34
23.40
Operating margin%
29.21
27.13
26.06
28.41
30.38
29.84
32.02
31.13
34.06
35.54
6.08
32.02
30.11
54
13.94
Net margin%
23.54
21.17
22.77
23.26
25.92
27.52
24.64
27.03
28.58
30.99
8.14
27.52
25.28
37
17.43
P/E ratio (avg)x
18.02
20.14
23.81
26.18
29.93
28.82
29.70
29.91
35.14
33.68
18.34
29.91
29.26
89
7.898
EV/EBITx
11.34
12.19
12.15
12.82
11.09
11.38
10.07
9.539
10.08
8.718
18.53
10.07
11.21
12
12.21
FCF yield (avg)%
6.28
8.10
5.85
6.93
6.88
5.80
7.40
9.54
11.01
11.21
15.14
9.54
7.17
67
26.94
FCF margin%
24.28
21.39
22.85
21.08
18.63
16.78
19.60
17.69
15.67
14.29
11.14
16.78
19.12
62
1.245
FCF / Net incomex
0.620
0.671
0.670
0.760
0.812
0.916
1.019
1.172
1.169
1.346
0.342
1.169
0.864
77
11.61
ROIC%
32.29
33.56
35.36
34.90
36.03
38.23
37.11
39.60
39.16
36.82
3.17
38.23
36.43
41
29.23
Return on equity%
21.52
24.24
26.31
28.24
28.44
29.46
28.26
25.28
24.89
25.28
24.06
25.28
25.80
40
24.32
Return on assets%
9.39
6.70
6.18
3.96
5.49
4.17
1.52
4.27
1.41
0.40
2.00
1.52
4.22
7
86.47
EPS¥
245.04
247.16
269.90
283.83
266.97
292.19
273.64
273.35
292.91
261.22
89.66
(0.43%)
1.74%
—
17.75
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.74
2.55
3.00
5.90
10.17
2.55
0.40
41
347.49
Bookvalue per sh¥
263.91
261.96
279.81
325.33
329.21
369.78
386.83
408.64
441.00
448.72
421.10
6.39%
6.31%
—
344.27
FCF per share¥
537.79
501.32
570.73
662.63
703.64
689.21
731.13
778.79
751.37
864.22
477.22
4.20%
4.94%
—
317.22
Dividend per sh¥
237.60
219.49
189.86
208.34
199.36
214.58
232.72
230.66
229.02
239.28
253.30
3.72%
0.06%
—
13.43
Div yield (avg)%
11.55
9.28
8.53
5.75
7.79
7.16
9.33
8.46
6.59
8.88
10.85
8.46
8.49
89
28.15
Payout ratio%
6.62
7.87
6.48
5.89
5.11
7.86
7.40
5.86
3.30
3.23
11.58
5.86
6.19
48
9.057
Shares (diluted)M
11.75
12.93
12.90
12.37
12.25
13.14
13.64
13.70
13.83
13.70
9.091
2.25%
1.81%
36
2.88
Buyback yield%
12.97
12.34
9.83
8.42
8.48
8.04
6.44
5.73
4.65
3.78
13.12
5.73
8.23
19
1.536
D/E ratiox
2.521
2.468
2.814
3.132
3.268
3.408
3.705
4.364
4.873
4.974
1.531
4.364
3.338
81
0.798
Enterprise value¥B
4.196
4.607
4.423
4.645
4.861
5.319
4.867
4.498
4.555
4.543
5.036
(1.34%)
0.99%
62
3.554
LT debt¥B
4.496
4.611
4.888
4.952
4.909
4.477
4.359
3.954
3.761
3.650
4.456
(5.75%)
(2.58%)
39
Revenue
¥4.598B
2.02%
1.00×
Cost of revenue
¥3.218B
2.02%
1.00×
Operating expenses
¥577.8M
1.34%
0.94×
Spread over hurdle
(1.65%)