0.432
Revenue¥B
1.148
1.220
1.290
1.332
1.370
1.414
1.463
1.516
1.544
1.594
0.444
3.06%
3.79%
92
9.56
Revenue growth%
2.76
2.77
1.74
1.87
0.40
2.80
2.70
4.43
6.49
5.33
7.65
4.43
2.77
17
8.57
Gross margin%
17.00
15.04
14.48
12.40
11.70
12.88
12.94
14.32
16.30
17.53
13.54
14.32
14.40
86
22.22
Operating margin%
17.90
16.02
16.43
13.90
14.50
12.19
13.28
11.97
12.06
9.20
19.72
12.06
13.59
47
26.99
Net margin%
18.64
20.58
18.10
15.78
17.82
17.75
18.49
19.51
22.45
23.81
2.25
19.51
18.57
38
24.36
P/E ratio (avg)x
24.17
25.99
27.48
32.03
29.99
33.69
34.36
34.18
33.03
36.27
27.85
34.18
32.53
57
14.64
EV/EBITx
43.36
49.72
52.77
48.40
53.88
54.77
57.49
61.49
59.70
58.60
23.65
58.60
54.32
19
25.99
FCF yield (avg)%
27.16
25.47
25.27
25.58
24.27
23.65
23.62
25.56
24.80
27.68
25.51
24.80
25.37
72
14.07
FCF margin%
27.21
27.79
30.45
27.58
26.90
28.01
28.09
28.34
29.00
27.67
4.92
28.09
27.90
34
0.595
FCF / Net incomex
0.913
1.071
1.121
1.277
1.526
1.575
1.694
1.761
1.803
2.155
1.096
1.761
1.551
92
15.82
ROIC%
34.74
33.12
33.89
34.45
35.02
35.64
35.17
34.50
32.55
35.36
18.86
35.17
34.62
46
9.16
Return on equity%
4.99
7.67
7.34
6.81
5.03
5.34
3.90
6.87
7.72
9.46
10.68
6.87
6.84
19
19.19
Return on assets%
2.43
2.19
1.55
0.99
0.86
3.51
1.13
1.29
0.40
1.53
22.33
1.29
1.41
59
49.34
EPS¥
136.85
141.86
131.62
134.25
125.78
119.04
123.05
126.81
129.61
129.68
51.98
0.61%
(0.52%)
—
22.16
EPS growth%
23.78
23.50
23.46
22.78
23.25
25.44
24.62
23.84
21.29
20.98
23.03
23.84
23.48
60
248.70
Bookvalue per sh¥
204.46
212.72
188.63
187.29
170.66
166.79
159.95
165.73
167.49
152.27
117.59
(2.25%)
(3.44%)
—
161.75
FCF per share¥
35.61
33.24
31.20
29.32
26.56
27.48
29.24
27.96
25.81
24.44
121.27
(1.65%)
(3.91%)
—
182.36
Dividend per sh¥
184.19
192.13
190.52
182.44
179.26
194.02
192.62
212.20
221.45
229.89
143.08
5.10%
2.15%
—
16.21
Div yield (avg)%
26.03
26.09
24.29
25.13
24.72
22.58
19.90
22.26
19.38
17.30
28.24
19.90
23.43
83
14.84
Payout ratio%
22.70
25.64
25.33
25.76
23.17
21.87
21.76
19.43
18.76
16.68
4.36
19.43
22.28
56
5.023
Shares (diluted)M
8.586
8.234
9.637
9.716
10.26
10.81
12.17
12.30
13.01
14.15
5.032
6.64%
6.00%
23
16.44
Buyback yield%
15.48
16.97
19.25
17.20
17.16
17.80
17.78
20.12
19.14
17.30
20.36
17.80
17.54
22
1.718
D/E ratiox
1.930
2.245
2.379
2.655
3.118
3.370
3.709
3.839
4.299
4.747
1.277
3.839
3.244
69
1.273
Enterprise value¥B
0.389
0.449
0.510
0.580
0.620
0.624
0.659
0.698
0.787
0.939
1.345
8.67%
9.22%
28
1.838
LT debt¥B
2.244
2.673
2.778
3.264
3.658
4.225
4.324
4.640
5.162
5.932
0.882
10.15%
12.22%
19
Revenue
¥1.594B
3.79%
1.00×
Cost of revenue
¥1.081B
4.00%
1.02×
Operating expenses
¥321.6M
3.68%
0.99×
Goodwill & intangibles
17.22%
Spread over hurdle
(3.85%)