23.48
Revenue¥B
36.73
36.82
37.51
38.38
38.41
39.35
40.31
41.26
42.09
42.96
26.23
2.26%
1.85%
81
2.48
Revenue growth%
14.27
17.15
18.57
17.12
19.38
21.72
20.50
18.28
17.03
15.88
2.85
18.28
17.71
37
23.84
Gross margin%
3.27
3.26
5.86
3.58
3.55
3.87
3.92
5.17
6.94
4.50
7.32
4.50
3.89
88
9.23
Operating margin%
17.78
20.00
22.18
24.79
26.75
27.33
24.55
26.14
23.61
22.77
26.18
24.55
24.08
10
23.38
Net margin%
5.23
4.43
3.72
3.01
0.59
1.42
3.10
4.14
5.91
7.57
21.12
4.14
3.93
25
32.62
P/E ratio (avg)x
38.26
39.41
42.33
47.70
49.90
51.73
47.91
52.40
55.33
52.91
25.61
52.40
48.91
9
12.51
EV/EBITx
22.26
24.97
28.56
29.59
32.77
33.71
38.41
40.77
42.62
48.68
37.12
40.77
33.24
69
9.23
FCF yield (avg)%
16.59
17.22
17.97
19.60
22.37
25.08
25.70
26.59
23.79
23.99
22.87
25.08
23.08
51
20.35
FCF margin%
15.06
12.33
10.54
13.04
12.22
10.58
10.64
13.20
12.69
10.03
23.56
10.64
12.27
59
1.780
FCF / Net incomex
0.114
0.121
0.131
0.124
0.116
0.116
0.108
0.101
0.100
0.107
0.190
0.107
0.115
61
10.12
ROIC%
14.63
13.09
13.50
14.19
14.32
13.58
13.72
14.95
14.87
12.64
3.53
13.72
13.95
24
5.41
Return on equity%
15.39
12.57
13.94
15.33
15.53
18.00
19.54
21.23
22.15
22.36
27.34
21.23
16.76
70
8.79
Return on assets%
15.66
15.61
16.39
16.00
18.04
19.64
19.68
21.12
23.39
25.90
6.44
21.12
18.84
95
911.71
EPS¥
659.36
618.97
663.77
601.30
629.70
641.24
677.12
720.66
760.14
846.47
967.55
6.10%
1.86%
—
23.14
EPS growth%
0.40
2.66
2.22
2.55
0.40
0.40
0.40
0.40
0.40
2.97
20.94
0.40
0.40
21
785.03
Bookvalue per sh¥
528.70
591.55
687.97
771.65
886.25
957.21
982.78
1,114
1,228
1,234
773.57
6.84%
10.83%
—
352.43
FCF per share¥
662.42
652.53
602.97
561.92
647.51
606.75
647.71
705.03
674.43
754.48
672.47
3.11%
2.05%
—
510.75
Dividend per sh¥
112.49
111.19
97.20
86.63
84.36
77.57
82.19
76.83
71.31
72.87
395.25
(2.89%)
(5.25%)
—
29.41
Div yield (avg)%
9.21
9.59
11.53
12.94
12.01
12.07
11.29
11.00
12.73
12.37
27.38
12.07
11.77
65
13.53
Payout ratio%
19.60
18.05
20.99
22.86
24.46
23.86
23.54
25.13
27.57
25.11
28.86
25.11
23.70
25
28.75
Shares (diluted)M
19.98
21.63
19.18
20.49
17.69
17.64
16.65
14.63
14.73
14.20
27.63
(4.29%)
(4.26%)
27
19.73
Buyback yield%
6.06
3.39
4.46
1.53
0.40
0.40
0.40
0.60
0.91
0.40
18.64
0.40
0.76
91
0.975
D/E ratiox
2.475
2.628
2.879
3.259
3.774
4.251
4.449
5.172
5.766
6.873
1.286
5.172
4.013
22
29.59
Enterprise value¥B
18.60
17.94
17.93
20.10
22.17
23.24
25.68
27.47
30.59
29.46
18.59
5.85%
6.42%
25
2.952
LT debt¥B
22.74
22.69
26.15
28.42
29.19
29.91
28.37
33.00
32.01
37.05
20.45
4.88%
5.41%
34
Revenue
¥42.96B
1.85%
1.00×
Cost of revenue
¥30.07B
1.85%
1.00×
Operating expenses
¥8.141B
2.14%
1.03×
Spread over hurdle
68.09%