1.614
Revenue¥B
1.379
1.412
1.415
1.416
1.418
1.456
1.515
1.588
1.600
1.636
1.761
2.90%
2.01%
72
11.48
Revenue growth%
1.70
0.40
1.60
0.40
0.40
1.52
0.40
2.37
4.10
1.74
26.77
1.74
1.56
25
17.73
Gross margin%
24.09
24.96
25.17
26.97
25.81
23.46
20.55
23.45
23.18
20.31
12.57
23.18
23.78
50
18.88
Operating margin%
31.11
30.34
32.91
32.34
35.11
34.49
35.54
38.03
38.54
37.78
9.94
37.78
34.80
31
5.35
Net margin%
31.09
29.74
28.87
31.39
31.91
30.38
31.38
30.31
27.41
25.86
24.74
30.31
30.35
43
20.99
P/E ratio (avg)x
32.89
31.45
32.93
35.88
36.07
33.64
35.76
33.05
30.03
29.34
30.46
33.05
32.99
11
18.96
EV/EBITx
12.90
12.45
11.96
12.89
13.52
13.31
11.84
11.28
12.10
13.04
8.013
12.10
12.67
63
8.74
FCF yield (avg)%
29.97
30.43
28.00
28.43
27.70
25.48
22.48
23.01
21.36
20.26
18.70
22.48
26.59
25
6.45
FCF margin%
16.06
13.21
13.95
15.93
14.76
17.23
14.97
14.97
17.73
16.98
8.97
16.98
15.45
72
0.255
FCF / Net incomex
0.965
0.954
0.833
0.719
0.691
0.730
0.795
0.698
0.760
0.695
1.424
0.730
0.745
35
8.33
ROIC%
14.07
14.28
14.21
12.45
14.39
11.47
10.90
9.01
9.48
6.70
6.78
9.48
11.96
49
3.19
Return on equity%
14.40
15.85
18.61
17.35
18.06
20.09
21.15
20.01
20.82
22.92
10.33
20.82
19.31
17
9.02
Return on assets%
26.14
26.49
27.56
25.32
27.15
26.92
24.88
22.97
20.34
18.69
5.90
22.97
25.73
60
72.13
EPS¥
66.14
76.93
86.57
97.55
92.21
98.52
109.94
106.23
104.99
103.95
79.80
2.43%
6.27%
—
7.79
EPS growth%
17.35
15.15
13.71
15.41
16.43
17.03
15.84
17.86
18.03
19.84
29.25
17.86
16.73
7
12.06
Bookvalue per sh¥
51.46
47.61
45.16
45.89
39.81
40.83
39.79
43.30
38.38
36.36
41.40
(1.80%)
(4.85%)
—
53.46
FCF per share¥
101.23
107.56
121.75
128.64
143.12
152.09
159.80
185.26
180.47
193.48
50.36
6.22%
7.78%
—
51.09
Dividend per sh¥
43.63
41.82
43.26
47.72
51.68
48.59
49.26
48.27
46.03
41.86
30.69
(4.13%)
(0.60%)
—
19.58
Div yield (avg)%
10.87
8.10
9.65
11.41
10.05
8.49
7.38
8.15
7.09
7.29
21.72
7.38
8.32
74
10.75
Payout ratio%
31.63
33.50
32.93
34.79
36.66
34.04
34.48
36.91
34.42
37.34
3.48
34.48
34.45
46
11.48
Shares (diluted)M
15.74
17.37
17.03
18.34
20.35
20.66
21.35
23.29
25.06
25.99
11.57
5.01%
6.23%
47
23.50
Buyback yield%
12.69
10.76
8.29
5.34
6.47
6.53
9.22
12.09
10.26
12.14
18.08
10.26
9.74
46
1.218
D/E ratiox
1.868
2.156
2.106
2.519
2.628
2.794
3.368
3.505
3.686
4.284
0.688
3.505
2.711
48
0.626
Enterprise value¥B
2.132
2.476
2.686
2.948
2.862
3.027
3.193
3.600
3.779
3.817
1.665
5.93%
6.06%
51
0.770
LT debt¥B
1.594
1.502
1.619
1.744
1.783
1.748
1.913
1.831
1.822
1.835
0.244
0.57%
0.92%
35
Revenue
¥1.636B
2.01%
1.00×
Cost of revenue
¥1.145B
2.01%
1.00×
Operating expenses
¥220.3M
1.43%
0.94×
Spread over hurdle
(0.32%)