1.384
Revenue¥B
2.526
2.691
2.897
3.212
3.463
3.703
3.998
4.324
4.791
5.191
1.468
8.43%
8.20%
93
18.43
Revenue growth%
18.50
18.02
16.42
13.67
11.68
13.24
12.84
11.51
13.59
11.96
22.03
12.84
13.42
87
23.84
Gross margin%
16.20
15.82
18.53
19.01
21.17
22.79
21.90
21.31
20.66
22.50
15.29
21.90
20.91
81
26.46
Operating margin%
21.66
21.37
22.14
23.72
20.79
22.15
19.53
19.46
21.38
22.35
12.33
21.38
21.52
84
2.96
Net margin%
5.60
5.36
3.19
5.84
5.83
4.40
1.88
2.91
1.31
1.36
22.65
1.88
3.79
91
29.94
P/E ratio (avg)x
48.87
49.80
46.64
52.96
58.26
57.00
57.21
56.06
61.34
63.91
31.41
57.21
56.53
47
6.211
EV/EBITx
34.47
36.84
42.82
42.76
45.03
45.85
51.88
51.60
49.41
53.38
35.69
51.60
45.44
90
16.87
FCF yield (avg)%
6.21
4.81
7.48
7.85
8.36
8.40
10.45
8.50
9.18
9.36
27.98
9.18
8.38
48
11.45
FCF margin%
29.50
31.17
28.29
27.11
30.00
27.89
29.08
31.64
29.65
29.48
15.10
29.48
29.49
66
0.771
FCF / Net incomex
1.696
1.857
1.898
1.840
2.043
2.089
2.076
2.318
2.441
2.750
0.713
2.318
2.060
10
3.90
ROIC%
19.84
18.08
19.81
21.27
19.27
21.46
19.61
21.21
21.90
23.46
14.53
21.46
20.52
52
12.78
Return on equity%
25.01
25.43
26.10
23.71
24.03
26.48
27.51
29.13
27.53
30.28
12.42
27.53
26.29
92
27.94
Return on assets%
11.12
10.38
8.88
8.89
8.54
7.27
4.74
4.37
1.81
3.28
23.56
4.37
7.91
45
84.46
EPS¥
229.09
257.63
303.58
347.25
378.99
375.06
370.24
381.53
363.33
418.52
92.18
2.00%
7.37%
—
22.27
EPS growth%
8.49
8.60
5.88
7.32
6.15
4.84
2.66
2.34
2.27
2.14
17.45
2.34
5.36
65
115.71
Bookvalue per sh¥
68.06
65.91
72.36
69.02
67.05
66.88
63.54
70.19
77.70
83.35
203.59
4.45%
1.39%
—
137.89
FCF per share¥
136.75
117.91
113.31
103.27
93.10
91.73
81.04
84.50
80.31
72.05
85.61
(5.00%)
(6.29%)
—
175.50
Dividend per sh¥
104.34
122.46
123.07
141.73
139.10
141.30
155.72
170.69
197.81
217.98
134.70
9.40%
8.88%
—
10.18
Div yield (avg)%
15.37
15.86
17.58
18.95
17.46
15.60
14.98
13.21
16.06
17.39
11.79
15.60
15.96
33
19.59
Payout ratio%
13.41
14.20
11.36
12.33
14.04
11.42
12.69
11.06
11.66
9.47
11.09
11.42
11.99
28
13.39
Shares (diluted)M
9.787
9.809
9.215
9.425
10.01
10.30
10.10
9.033
8.040
7.227
13.67
(6.31%)
(4.21%)
79
11.80
Buyback yield%
6.25
8.32
7.21
6.27
8.77
7.56
8.57
6.14
7.36
4.67
17.00
7.36
7.28
87
1.469
D/E ratiox
0.346
0.339
0.389
0.391
0.397
0.387
0.374
0.403
0.391
0.389
0.288
0.389
0.389
48
2.290
Enterprise value¥B
0.252
0.254
0.251
0.264
0.259
0.283
0.306
0.319
0.304
0.276
4.398
1.26%
(0.58%)
64
3.008
LT debt¥B
5.727
5.876
6.116
6.474
7.305
8.330
9.111
9.492
11.13
12.06
0.735
10.55%
9.34%
67
Revenue
¥5.191B
8.20%
1.00×
Cost of revenue
¥3.113B
8.14%
0.99×
Operating expenses
¥1.270B
8.07%
0.99×
Spread over hurdle
(0.19%)