0.246
Revenue¥B
2.411
2.428
2.509
2.621
2.694
2.812
2.821
2.847
2.852
2.847
0.257
1.11%
1.90%
95
24.46
Revenue growth%
25.59
25.42
23.50
24.12
26.86
29.84
28.59
31.46
29.72
32.44
12.09
29.84
27.72
36
21.68
Gross margin%
11.49
13.65
15.93
14.49
14.37
12.64
12.04
12.28
14.04
13.80
10.37
12.64
13.73
91
6.81
Operating margin%
0.40
0.40
0.40
1.45
0.40
0.40
0.77
1.54
0.40
1.06
12.31
0.77
0.40
75
21.24
Net margin%
25.93
23.88
22.88
24.60
25.28
24.30
27.20
27.54
29.12
27.64
26.62
27.54
25.60
87
25.00
P/E ratio (avg)x
32.68
32.42
29.80
33.42
31.35
31.45
31.51
34.48
33.94
37.71
37.21
33.94
32.55
83
13.71
EV/EBITx
37.23
40.78
42.14
43.64
42.69
42.49
45.13
45.78
44.79
47.25
23.51
45.13
43.16
65
19.53
FCF yield (avg)%
26.08
24.95
25.39
27.14
25.79
23.98
23.64
21.11
23.56
24.53
4.62
23.64
24.74
32
19.04
FCF margin%
24.46
26.16
24.15
25.56
27.73
26.44
23.79
21.86
19.91
21.79
5.72
21.86
24.30
49
0.855
FCF / Net incomex
0.940
0.951
1.083
1.042
1.021
1.011
1.010
1.081
1.190
1.080
0.324
1.080
1.032
59
21.07
ROIC%
21.54
24.02
25.45
23.88
22.63
24.00
23.80
25.78
26.13
26.49
26.73
25.78
24.01
10
15.89
Return on equity%
0.40
0.40
0.40
0.40
0.40
1.79
1.66
2.53
0.40
0.52
18.39
1.66
0.40
39
15.64
Return on assets%
12.75
11.48
11.08
9.43
8.60
11.37
13.47
15.15
17.71
15.55
28.59
15.15
12.12
43
394.19
EPS¥
512.08
558.44
565.33
601.53
691.56
741.57
728.26
856.46
949.07
1,006
404.86
7.78%
7.54%
—
10.71
EPS growth%
9.63
8.24
7.16
7.87
9.99
11.46
13.91
16.13
13.47
10.97
23.19
13.47
10.48
57
92.16
Bookvalue per sh¥
652.99
738.09
866.71
873.66
945.93
1,027
1,016
1,099
1,296
1,451
396.78
8.94%
8.87%
—
325.31
FCF per share¥
241.05
237.09
202.13
174.41
151.21
135.74
136.25
130.46
132.87
127.41
212.70
(3.37%)
(6.62%)
—
417.17
Dividend per sh¥
414.59
447.22
444.05
505.67
505.39
575.43
595.79
668.28
796.02
909.55
140.79
12.47%
8.65%
—
7.28
Div yield (avg)%
3.76
4.93
5.94
3.67
5.67
2.93
4.09
4.46
2.37
2.25
5.66
2.93
3.92
39
24.53
Payout ratio%
19.38
21.76
24.74
27.62
28.58
27.06
24.62
25.10
24.56
25.83
19.51
25.10
24.92
21
5.188
Shares (diluted)M
9.314
10.71
10.71
11.43
13.68
13.45
14.88
16.36
17.41
18.75
5.014
6.50%
8.97%
31
13.52
Buyback yield%
16.20
13.57
14.85
13.18
14.54
16.12
16.90
14.75
14.67
13.28
2.15
14.75
14.71
42
1.153
D/E ratiox
0.772
0.736
0.741
0.651
0.618
0.556
0.541
0.571
0.571
0.544
0.903
0.556
0.595
38
2,443
Enterprise value¥M
496.7
453.2
480.2
446.7
476.6
492.3
474.8
475.4
491.1
529.9
531.8
2.14%
0.01%
63
0.695
LT debt¥B
2.236
2.306
2.239
2.382
2.589
2.761
2.794
2.682
2.554
2.446
1.446
(1.12%)
0.80%
91
Revenue
¥2.847B
1.90%
1.00×
Cost of revenue
¥1.824B
1.65%
0.98×
Operating expenses
¥686.8M
1.94%
1.00×
Goodwill & intangibles
16.51%
Spread over hurdle
(2.72%)