3.348
Revenue¥B
3.223
3.461
3.736
4.074
4.447
4.787
5.242
5.544
5.878
6.342
3.445
7.36%
7.63%
14
21.12
Revenue growth%
14.61
13.98
13.33
11.08
11.55
9.81
12.21
13.43
16.19
16.22
16.52
13.43
13.38
21
6.27
Gross margin%
0.40
0.40
0.89
2.60
3.06
2.83
2.46
0.40
0.50
3.25
29.73
2.46
1.68
25
27.70
Operating margin%
1.22
0.91
3.71
6.44
7.20
7.45
9.04
8.50
7.10
6.53
16.65
7.45
6.81
9
28.83
Net margin%
7.29
9.46
7.65
6.53
9.13
8.53
11.43
14.16
16.26
17.99
8.87
14.16
9.30
34
18.54
P/E ratio (avg)x
25.85
27.49
25.14
25.45
27.85
29.60
30.87
29.08
26.19
26.62
32.59
29.08
27.06
15
22.76
EV/EBITx
43.11
43.68
44.47
50.82
49.82
51.67
51.18
54.66
60.56
58.74
15.36
54.66
51.00
40
15.12
FCF yield (avg)%
20.91
20.42
18.65
17.76
17.29
20.22
22.91
24.88
24.25
24.32
25.48
24.25
20.67
7
17.76
FCF margin%
5.02
6.63
3.96
5.05
4.40
5.13
7.60
10.14
10.43
10.58
4.25
10.14
5.88
21
1.051
FCF / Net incomex
1.149
1.055
1.132
0.975
0.864
0.772
0.802
0.770
0.829
0.901
0.431
0.802
0.882
94
13.32
ROIC%
16.72
14.09
12.11
9.57
10.42
8.54
11.35
13.72
11.45
10.09
25.90
11.35
11.40
88
11.60
Return on equity%
19.04
18.14
16.19
13.78
12.28
13.79
12.54
10.14
9.22
11.65
9.69
11.65
13.16
69
10.52
Return on assets%
31.76
30.13
27.16
25.22
24.13
21.91
23.65
21.71
23.52
24.41
10.22
23.52
24.27
84
214.01
EPS¥
244.27
234.99
217.66
241.26
256.50
278.43
277.38
314.24
320.11
314.80
233.91
4.18%
2.22%
—
23.53
EPS growth%
34.66
37.34
34.64
36.02
34.17
33.27
31.33
33.53
30.70
32.48
26.54
32.48
33.85
18
147.61
Bookvalue per sh¥
428.13
448.73
488.59
573.75
689.67
733.92
742.17
737.00
797.64
809.16
183.02
3.25%
8.29%
—
152.69
FCF per share¥
362.42
381.79
375.87
434.21
467.24
502.60
600.01
686.53
767.61
787.23
220.37
11.00%
9.91%
—
144.92
Dividend per sh¥
356.55
345.82
352.61
383.36
391.39
442.85
411.41
453.08
431.37
490.97
194.76
4.64%
4.71%
—
13.76
Div yield (avg)%
21.25
21.36
22.98
24.59
22.46
20.82
18.38
16.68
17.34
14.99
15.20
17.34
21.04
94
17.83
Payout ratio%
14.66
12.20
13.82
16.32
13.57
11.49
11.79
13.87
16.78
18.62
14.31
13.87
13.85
56
12.16
Shares (diluted)M
8.682
8.551
8.585
7.953
7.711
8.156
7.906
8.248
8.749
7.713
12.27
0.01%
(2.07%)
60
22.28
Buyback yield%
16.83
18.11
17.29
19.49
16.77
18.97
16.51
13.83
12.80
10.60
20.77
13.83
16.80
46
0.606
D/E ratiox
2.788
2.895
3.345
3.609
3.915
4.120
4.884
5.091
6.182
6.887
0.799
5.091
4.018
95
7.054
Enterprise value¥B
6.750
7.311
6.878
7.321
6.734
7.468
8.279
8.795
7.815
7.409
1.729
1.93%
0.39%
45
1.869
LT debt¥B
1.756
1.566
1.487
1.372
1.456
1.502
1.634
1.744
1.555
1.481
4.026
0.34%
(2.73%)
7
Revenue
¥6.342B
7.63%
1.00×
Cost of revenue
¥4.363B
7.51%
0.99×
Operating expenses
¥1.068B
7.82%
1.02×
Cash and investments
16.48%
Spread over hurdle
20.14%