0.708
Revenue¥B
3.850
3.936
3.906
3.988
4.013
4.112
4.216
4.301
4.394
4.368
0.749
1.71%
1.49%
30
19.07
Revenue growth%
0.40
1.61
2.24
5.07
3.49
6.13
3.41
2.73
2.00
1.79
25.99
2.73
2.49
44
13.08
Gross margin%
27.96
26.03
28.19
27.41
25.62
26.06
27.45
25.58
24.92
26.92
23.08
26.06
26.49
85
3.34
Operating margin%
6.63
3.97
1.42
0.40
0.40
1.39
3.20
0.90
0.40
0.40
2.89
0.90
1.15
59
10.04
Net margin%
19.68
16.86
16.89
17.28
17.86
17.68
20.36
21.40
19.11
18.85
17.39
19.11
18.36
57
36.39
P/E ratio (avg)x
19.75
17.99
17.37
16.26
17.02
18.93
19.67
20.45
21.98
21.29
22.59
20.45
19.30
61
24.46
EV/EBITx
13.03
14.67
16.68
18.41
19.46
22.88
25.76
28.03
32.19
33.61
25.01
28.03
21.17
37
10.69
FCF yield (avg)%
25.93
26.20
26.22
27.53
29.74
28.43
29.37
26.46
26.30
23.73
3.63
26.46
26.38
58
23.39
FCF margin%
22.13
25.00
26.18
25.16
27.02
27.28
29.24
27.49
28.16
30.35
23.55
28.16
27.15
33
1.118
FCF / Net incomex
0.885
0.942
0.800
0.718
0.702
0.705
0.663
0.567
0.595
0.564
1.506
0.595
0.704
60
18.45
ROIC%
14.11
11.20
10.15
12.00
12.69
14.01
11.25
14.05
15.55
18.24
4.36
14.05
13.35
5
23.37
Return on equity%
8.34
11.19
12.19
11.00
10.06
8.54
9.34
9.83
9.18
11.61
2.74
9.34
9.94
31
18.66
Return on assets%
20.10
21.86
21.35
22.02
20.57
19.23
18.28
15.91
15.69
14.09
11.64
15.91
19.66
70
134.23
EPS¥
140.22
144.61
130.16
147.21
158.02
174.75
172.03
193.01
199.16
199.14
138.40
4.73%
4.83%
—
7.22
EPS growth%
9.68
7.40
8.63
8.75
10.21
8.83
11.01
13.33
11.09
13.91
7.00
11.09
9.94
69
60.30
Bookvalue per sh¥
46.12
42.86
38.74
38.08
40.60
40.53
40.98
40.16
41.87
42.22
81.35
0.79%
(0.51%)
—
43.68
FCF per share¥
47.97
49.52
57.13
56.55
66.39
71.42
69.90
79.70
92.85
103.46
145.28
9.28%
9.54%
—
141.50
Dividend per sh¥
137.11
141.25
152.77
141.73
144.20
130.53
144.15
153.98
141.69
138.94
121.82
(0.74%)
0.12%
—
14.33
Div yield (avg)%
7.33
6.03
6.20
9.01
8.47
11.23
13.66
13.08
14.66
12.02
26.15
13.08
10.12
63
28.82
Payout ratio%
18.23
21.11
20.71
22.08
24.71
27.69
28.66
30.81
28.73
27.62
3.57
28.66
26.17
34
7.051
Shares (diluted)M
5.400
5.015
4.908
5.310
5.275
5.166
5.595
5.854
5.801
6.025
7.024
2.70%
(0.20%)
50
6.73
Buyback yield%
8.98
8.12
9.78
12.28
10.20
9.04
6.67
4.24
5.80
4.08
10.06
5.80
8.55
47
1.514
D/E ratiox
0.467
0.484
0.469
0.513
0.516
0.470
0.472
0.434
0.390
0.363
0.477
0.434
0.469
87
3.543
Enterprise value¥B
0.943
1.085
1.230
1.132
1.308
1.424
1.422
1.366
1.335
1.426
1.202
1.74%
4.00%
12
0.989
LT debt¥B
1.464
1.446
1.412
1.371
1.201
1.217
1.266
1.353
1.162
0.997
2.450
(3.66%)
(5.05%)
75
Revenue
¥4.368B
1.49%
1.00×
Cost of revenue
¥2.684B
1.46%
1.00×
Operating expenses
¥675.0M
2.17%
1.07×
Cash and investments
18.28%
Spread over hurdle
50.26%