7.139
Revenue¥B
11.57
11.98
12.43
12.80
12.86
13.18
13.66
14.18
14.67
15.17
7.417
3.36%
3.17%
13
5.89
Revenue growth%
19.52
19.96
19.93
22.68
21.78
21.98
23.31
22.73
24.19
24.58
27.78
23.31
22.33
65
27.35
Gross margin%
4.58
6.94
6.44
5.04
7.07
7.45
4.79
4.75
5.64
5.17
23.12
5.17
5.40
44
29.33
Operating margin%
12.22
13.30
13.59
14.95
12.80
13.33
10.70
13.09
13.51
11.52
20.12
13.09
13.19
90
27.80
Net margin%
26.92
28.47
29.48
32.11
29.40
28.29
25.35
28.29
30.29
30.58
20.14
28.29
28.94
12
20.57
P/E ratio (avg)x
16.29
15.06
14.44
15.51
14.30
12.81
11.28
10.98
10.57
10.96
34.28
10.98
13.56
26
24.36
EV/EBITx
27.47
31.77
31.92
34.83
41.06
48.31
54.43
55.40
52.94
56.61
14.88
54.43
44.69
46
4.56
FCF yield (avg)%
11.97
13.70
16.14
18.48
19.22
16.48
19.17
19.85
18.97
18.82
21.36
18.97
18.65
7
7.72
FCF margin%
20.51
22.32
24.06
22.55
20.52
21.14
21.81
19.36
17.99
17.15
18.92
19.36
20.83
13
0.600
FCF / Net incomex
0.949
1.052
1.050
1.148
1.212
1.180
1.259
1.240
1.395
1.477
0.788
1.259
1.196
9
29.73
ROIC%
26.53
27.60
25.46
25.52
23.46
22.24
22.56
21.55
23.90
26.53
11.25
22.56
24.68
52
2.74
Return on equity%
2.79
0.40
0.40
1.61
0.72
1.38
0.90
0.40
0.40
0.40
19.47
0.40
0.56
54
22.05
Return on assets%
26.40
26.67
28.64
25.69
22.69
24.78
27.04
24.55
22.63
22.29
13.56
24.55
25.23
20
186.05
EPS¥
537.05
542.34
520.07
548.90
567.76
596.20
588.80
653.20
647.18
641.27
208.12
2.47%
2.10%
—
13.35
EPS growth%
5.77
7.52
5.99
6.98
4.50
4.99
2.45
2.05
1.01
2.13
25.67
2.13
4.75
35
405.73
Bookvalue per sh¥
568.25
539.75
621.50
692.40
687.35
683.91
699.88
746.51
692.39
649.38
332.48
(1.13%)
2.76%
—
288.52
FCF per share¥
327.78
387.83
406.70
466.78
488.67
590.52
648.70
645.17
645.40
726.92
108.36
8.27%
9.17%
—
154.92
Dividend per sh¥
186.82
194.79
205.08
232.11
237.25
263.00
291.57
295.39
296.40
355.93
340.35
8.45%
7.03%
—
28.76
Div yield (avg)%
9.49
7.78
7.44
8.72
10.75
9.51
11.81
13.17
12.96
15.49
24.12
12.96
10.13
64
25.19
Payout ratio%
23.27
23.94
26.79
26.79
28.47
28.16
27.56
26.59
27.38
24.39
12.36
27.38
26.79
56
14.14
Shares (diluted)M
17.09
18.78
20.18
19.17
21.27
21.80
25.19
28.87
32.61
32.85
14.46
9.08%
6.83%
57
12.40
Buyback yield%
28.00
28.41
30.14
29.18
31.38
29.51
28.22
29.63
31.57
29.04
16.31
29.51
29.34
42
0.822
D/E ratiox
0.485
0.532
0.565
0.663
0.635
0.629
0.688
0.801
0.843
1.006
1.244
0.801
0.649
46
9.394
Enterprise value¥B
6.937
7.664
7.758
8.137
8.434
9.395
8.649
8.956
9.630
9.951
15.56
3.36%
3.62%
73
18.08
LT debt¥B
12.52
14.31
15.29
16.76
19.93
21.96
25.34
29.13
28.51
28.00
8.089
7.04%
8.96%
67
Revenue
¥15.17B
3.17%
1.00×
Cost of revenue
¥8.240B
3.23%
1.01×
Operating expenses
¥2.462B
2.99%
0.98×
Spread over hurdle
91.50%