7.357
Revenue¥B
65.62
67.24
67.81
68.95
70.94
71.85
72.85
72.89
75.57
77.06
8.122
1.67%
1.93%
43
17.82
Revenue growth%
17.72
20.19
20.51
21.83
22.15
23.33
24.18
21.39
20.86
22.43
15.40
22.43
21.61
50
18.68
Gross margin%
31.75
34.63
33.06
31.74
30.83
32.94
32.40
34.34
34.97
35.01
16.77
34.34
33.00
21
20.19
Operating margin%
19.47
19.05
17.75
18.91
16.52
15.36
14.41
15.82
17.97
18.94
19.84
15.82
17.86
82
21.04
Net margin%
0.40
0.93
0.40
0.40
0.40
0.40
0.40
1.40
3.16
1.10
5.20
1.10
0.40
10
23.11
P/E ratio (avg)x
50.46
48.70
56.37
65.17
70.25
67.97
77.22
83.51
81.72
81.20
36.80
81.20
69.11
13
30.86
EV/EBITx
14.95
15.60
18.48
18.11
17.78
17.94
17.35
19.78
21.28
22.18
23.71
19.78
18.03
80
7.91
FCF yield (avg)%
18.92
21.32
20.05
18.48
20.85
19.93
19.40
18.12
15.56
14.24
26.60
18.12
19.16
73
9.55
FCF margin%
7.49
8.39
7.25
6.43
8.37
10.65
8.57
8.53
11.08
10.55
20.22
10.55
8.46
55
0.666
FCF / Net incomex
1.400
1.578
1.761
2.043
2.005
2.429
2.390
2.679
2.940
3.092
1.421
2.679
2.216
78
28.25
ROIC%
31.15
32.88
35.67
36.95
34.48
32.25
31.79
33.35
32.57
32.91
11.63
32.57
32.89
72
9.43
Return on equity%
10.84
10.58
11.27
10.84
10.20
7.53
6.32
4.36
3.98
1.26
27.07
4.36
8.87
16
20.14
Return on assets%
16.89
17.71
18.96
18.24
18.73
17.67
20.56
21.25
20.00
17.27
16.94
20.00
18.48
71
765.83
EPS¥
561.88
573.19
523.32
584.78
528.23
510.83
495.69
457.20
430.66
391.66
786.88
(5.81%)
(3.37%)
—
27.87
EPS growth%
19.64
20.07
22.71
25.23
25.20
27.10
25.83
25.83
26.01
23.19
29.06
25.83
25.21
78
783.59
Bookvalue per sh¥
669.04
641.70
671.06
731.00
751.47
708.18
765.46
774.48
732.13
701.30
1,321
(1.37%)
0.64%
—
1,503
FCF per share¥
237.90
217.06
212.61
220.09
209.41
219.17
210.74
183.51
158.11
169.25
962.78
(4.17%)
(2.73%)
—
1,212
Dividend per sh¥
1,397
1,269
1,146
1,070
902.25
976.27
1,050
937.52
969.33
1,038
1,166
2.84%
(2.32%)
—
25.40
Div yield (avg)%
10.93
12.78
11.54
11.04
9.46
7.62
8.43
10.58
13.48
13.62
16.39
10.58
10.98
30
10.71
Payout ratio%
32.08
31.59
29.46
27.38
30.13
32.38
29.63
29.12
30.41
28.64
17.67
29.63
29.88
60
50.84
Shares (diluted)M
71.31
66.86
66.75
65.07
66.31
72.59
80.22
78.49
76.37
86.19
50.37
5.38%
1.09%
20
22.80
Buyback yield%
28.27
31.10
28.18
25.28
24.18
22.27
22.02
23.13
23.35
24.10
10.75
23.13
24.14
47
0.348
D/E ratiox
1.973
1.920
2.110
2.179
2.353
2.526
2.914
2.787
3.242
3.163
0.492
2.914
2.440
16
17.77
Enterprise value¥B
4.273
3.912
4.175
4.304
4.090
4.056
4.442
4.607
4.595
4.568
46.69
2.24%
(0.14%)
94
3.797
LT debt¥B
7.224
7.178
8.137
9.631
10.88
11.88
11.45
12.21
12.45
14.18
60.71
5.45%
8.40%
41
Revenue
¥77.06B
1.93%
1.00×
Cost of revenue
¥51.98B
2.16%
1.02×
Operating expenses
¥10.39B
1.00%
0.91×
Spread over hurdle
(1.39%)