0.965
Revenue¥B
2.245
2.314
2.408
2.457
2.597
2.688
2.745
2.842
2.951
3.023
1.040
3.09%
3.49%
11
2.79
Revenue growth%
5.47
2.72
0.40
0.49
0.40
3.39
6.25
6.03
6.77
5.52
15.96
6.03
4.43
15
9.11
Gross margin%
3.88
1.71
0.41
2.82
2.34
5.08
6.80
5.06
3.48
2.77
12.26
5.06
3.15
61
8.01
Operating margin%
21.47
21.00
21.29
23.12
21.08
19.74
19.82
16.99
15.54
15.46
6.82
16.99
20.41
32
13.05
Net margin%
4.56
5.15
3.09
5.16
5.85
5.98
3.26
6.16
4.42
4.67
26.19
4.67
4.91
50
27.56
P/E ratio (avg)x
16.43
17.91
20.09
19.09
20.85
20.36
19.91
18.97
21.45
19.73
8.166
19.91
19.82
18
17.70
EV/EBITx
41.72
47.20
45.33
52.52
49.95
47.01
48.43
56.85
65.58
73.65
19.71
56.85
49.19
36
13.19
FCF yield (avg)%
3.86
6.65
7.55
5.65
4.47
4.96
7.83
10.53
7.81
5.76
20.41
7.81
6.20
62
27.38
FCF margin%
14.50
16.45
18.17
16.23
17.39
19.51
20.28
17.78
18.97
20.03
25.44
19.51
17.98
84
0.672
FCF / Net incomex
1.112
1.047
1.043
1.005
0.931
0.896
0.911
1.045
0.982
0.926
0.451
0.926
0.994
44
15.09
ROIC%
26.69
29.11
27.95
27.25
27.68
27.45
29.23
29.96
32.89
31.80
24.61
29.96
28.53
60
17.50
Return on equity%
13.61
11.06
13.91
12.11
10.71
9.71
7.61
5.78
3.67
1.09
23.75
5.78
10.21
51
11.39
Return on assets%
6.83
5.83
5.17
7.18
4.74
6.71
4.62
3.93
5.30
6.04
13.39
5.30
5.56
28
71.70
EPS¥
106.83
109.17
103.01
107.36
106.80
101.29
95.97
95.57
103.24
96.73
76.00
(1.96%)
(1.14%)
—
8.42
EPS growth%
27.55
28.95
28.26
26.71
28.22
26.59
23.78
21.07
19.07
17.49
25.49
21.07
26.65
8
178.54
Bookvalue per sh¥
137.02
147.97
165.55
185.47
208.93
226.30
211.85
230.24
255.09
275.20
132.43
5.66%
8.12%
—
75.80
FCF per share¥
200.85
231.06
245.24
296.49
294.67
348.90
403.47
482.37
519.30
547.61
156.96
13.19%
10.58%
—
96.12
Dividend per sh¥
162.25
169.11
174.91
187.34
181.22
185.17
208.36
206.62
205.48
221.29
53.51
4.08%
3.66%
—
13.02
Div yield (avg)%
22.94
24.64
21.84
23.15
24.95
24.41
23.22
25.70
26.69
28.73
26.08
25.70
24.53
40
28.71
Payout ratio%
16.32
17.01
18.45
16.32
14.31
16.93
17.43
20.19
20.38
20.69
18.95
20.19
17.22
29
9.737
Shares (diluted)M
11.23
11.46
10.56
10.28
9.926
9.763
9.609
10.62
11.66
12.26
9.806
4.32%
1.12%
62
23.41
Buyback yield%
2.10
4.10
1.86
4.29
4.87
5.74
4.26
5.04
2.89
5.06
29.92
5.04
4.27
93
0.422
D/E ratiox
0.723
0.804
0.844
0.958
0.943
1.067
1.122
1.242
1.452
1.514
1.124
1.242
1.012
90
1.317
Enterprise value¥B
3.363
3.847
4.339
4.768
4.925
5.470
6.055
5.744
6.192
5.836
0.702
3.45%
6.08%
92
0.511
LT debt¥B
2.376
2.349
2.768
3.147
3.103
3.673
4.339
4.588
5.451
6.299
2.709
15.21%
11.85%
23
Revenue
¥3.023B
3.49%
1.00×
Cost of revenue
¥2.075B
3.46%
1.00×
Operating expenses
¥523.6M
3.69%
1.02×
Cash and investments
21.45%
Spread over hurdle
10.38%