1.363
Revenue¥B
4.995
5.102
5.040
5.159
5.179
5.263
5.311
5.425
5.459
5.500
1.457
1.21%
0.75%
27
24.31
Revenue growth%
27.44
29.88
30.69
32.92
30.43
29.26
31.36
30.31
27.98
25.13
22.39
29.26
30.09
24
26.29
Gross margin%
0.40
0.40
0.40
1.34
3.69
1.35
2.41
0.40
1.39
0.40
24.40
1.35
0.87
27
14.06
Operating margin%
24.97
24.88
23.73
21.38
23.73
21.39
21.93
21.14
18.28
19.39
17.40
21.14
21.66
77
19.35
Net margin%
21.17
23.75
26.01
26.90
24.76
24.98
22.37
21.83
24.32
23.69
16.96
23.69
24.03
37
27.61
P/E ratio (avg)x
23.94
22.38
20.93
20.29
19.99
21.83
23.07
25.38
25.50
27.01
10.89
25.38
22.72
20
35.21
EV/EBITx
60.19
68.57
72.61
85.61
92.84
105.9
99.98
106.1
112.6
125.7
36.71
106.1
96.41
64
5.51
FCF yield (avg)%
23.65
22.96
23.76
21.35
21.27
21.58
20.45
21.28
22.57
20.96
5.01
21.28
21.47
71
23.20
FCF margin%
24.48
26.44
29.05
29.49
28.22
30.48
30.65
28.07
27.79
25.42
11.24
28.07
28.15
16
0.142
FCF / Net incomex
0.660
0.688
0.734
0.831
0.751
0.743
0.750
0.725
0.684
0.754
0.311
0.743
0.738
95
26.44
ROIC%
28.13
27.87
29.51
29.35
32.09
30.88
33.63
35.13
37.60
37.85
3.61
35.13
31.48
58
10.38
Return on equity%
22.10
23.71
22.41
24.48
23.73
22.49
23.32
21.11
19.10
19.12
18.39
21.11
22.45
90
20.35
Return on assets%
27.88
29.56
28.28
27.10
24.13
21.23
18.41
18.67
20.57
18.14
28.08
18.67
22.68
34
84.48
EPS¥
64.01
64.08
63.01
73.03
76.49
74.58
83.46
92.62
93.14
89.67
90.83
3.23%
3.29%
—
26.58
EPS growth%
18.67
15.79
13.05
11.17
10.86
13.23
12.00
10.25
9.45
11.85
20.80
11.85
11.93
34
41.84
Bookvalue per sh¥
82.60
86.46
90.37
81.49
87.39
86.25
88.89
89.85
84.01
83.12
136.45
(1.00%)
(0.70%)
—
229.97
FCF per share¥
252.77
248.12
261.58
275.13
278.81
302.28
329.65
334.26
350.93
392.39
118.27
7.07%
6.35%
—
127.97
Dividend per sh¥
377.94
386.77
437.45
466.41
458.22
450.15
534.97
636.00
685.84
684.58
144.56
8.36%
7.92%
—
29.11
Div yield (avg)%
3.26
1.22
3.06
1.67
1.24
3.22
1.96
3.56
1.24
3.79
22.60
3.22
2.51
55
9.20
Payout ratio%
28.04
30.71
32.75
30.21
32.44
34.82
33.98
34.61
35.68
36.75
15.39
34.82
33.37
11
14.35
Shares (diluted)M
13.00
14.51
14.30
12.97
14.65
16.51
17.30
17.33
16.19
16.20
15.18
2.03%
1.88%
26
27.58
Buyback yield%
19.15
20.50
17.74
19.97
19.47
19.54
17.20
15.83
18.59
16.41
15.38
17.20
18.87
50
0.277
D/E ratiox
0.735
0.817
0.770
0.904
0.900
1.018
0.964
1.118
1.121
1.082
1.571
1.082
0.934
20
7.549
Enterprise value¥B
2.239
2.052
2.148
2.078
2.023
2.089
2.088
1.937
1.968
1.732
2.791
(3.05%)
(2.59%)
57
1.720
LT debt¥B
7.039
7.474
8.150
8.918
9.960
10.30
9.860
11.08
11.27
11.63
2.429
3.15%
6.16%
87
Revenue
¥5.500B
0.75%
1.00×
Cost of revenue
¥2.976B
0.84%
1.01×
Operating expenses
¥1.338B
0.53%
0.98×
Spread over hurdle
(2.35%)