4.756
Revenue¥B
12.62
13.16
13.92
14.08
14.76
15.43
15.90
16.83
17.35
5.151
5.082
4.27%
4.04%
50
2.48
Revenue growth%
22.87
25.80
25.92
25.24
24.26
23.79
24.42
23.44
25.56
29.38
20.06
24.26
24.34
53
2.17
Gross margin%
20.49
18.13
16.14
17.77
19.95
17.55
19.60
17.68
17.25
15.03
25.07
17.68
17.95
36
28.76
Operating margin%
1.34
0.79
1.61
1.42
2.78
2.41
3.13
2.19
3.25
13.74
3.79
2.78
2.30
24
15.06
Net margin%
16.29
14.94
14.39
11.64
10.23
10.11
11.65
11.65
14.27
5.19
2.48
11.65
12.96
59
18.83
P/E ratio (avg)x
55.72
62.90
63.87
63.95
75.31
80.98
79.70
86.45
85.17
33.15
25.60
80.98
69.63
16
25.99
EV/EBITx
9.661
8.363
8.239
8.681
8.869
9.479
9.005
9.645
8.690
33.36
37.45
9.005
8.937
84
20.47
FCF yield (avg)%
13.38
13.72
16.10
15.71
16.45
17.76
20.30
19.88
18.52
23.47
10.39
18.52
16.28
27
9.08
FCF margin%
37.01
37.90
37.99
40.56
39.99
42.16
44.45
42.36
40.63
7.75
8.05
42.16
40.27
28
1.048
FCF / Net incomex
1.451
1.480
1.618
1.509
1.708
1.585
1.491
1.393
1.573
1.218
1.232
1.573
1.500
44
13.88
ROIC%
13.17
16.11
15.93
18.02
16.01
18.73
17.98
18.65
15.90
13.35
22.74
17.98
16.06
12
22.85
Return on equity%
17.52
16.87
14.83
13.78
13.03
15.83
15.82
13.06
11.26
16.74
5.75
13.06
15.32
12
21.68
Return on assets%
18.61
15.61
16.45
14.72
15.85
17.02
19.28
21.22
19.56
3.42
22.65
19.28
16.74
82
112.71
EPS¥
589.36
645.99
611.21
610.20
602.09
570.85
664.38
729.28
777.52
116.85
132.29
4.97%
3.76%
—
29.80
EPS growth%
25.90
28.57
29.47
28.02
25.13
28.11
26.12
24.79
27.35
17.97
6.50
26.12
26.74
6
213.42
Bookvalue per sh¥
233.91
249.12
219.64
213.18
203.63
210.40
224.72
230.41
226.45
178.77
169.83
1.22%
(1.14%)
—
294.06
FCF per share¥
401.18
429.04
390.79
409.76
433.82
420.79
403.72
384.90
356.06
356.48
404.68
(2.77%)
0.33%
—
343.76
Dividend per sh¥
224.30
201.25
184.68
165.56
155.16
171.40
161.98
167.53
184.59
140.08
381.10
2.20%
(0.33%)
—
22.19
Div yield (avg)%
22.71
24.47
27.28
27.17
25.84
28.03
30.57
31.92
33.51
25.51
11.64
30.57
27.23
38
16.62
Payout ratio%
20.17
20.83
18.92
17.05
18.11
17.33
17.13
19.71
20.44
18.82
9.21
18.11
19.32
13
37.22
Shares (diluted)M
45.40
50.29
52.85
51.94
51.11
53.26
61.25
57.88
62.39
35.71
36.96
3.74%
4.42%
57
23.49
Buyback yield%
23.54
22.53
25.45
27.80
30.10
27.37
24.47
26.27
25.19
27.01
29.88
26.27
25.32
48
0.621
D/E ratiox
0.381
0.369
0.355
0.338
0.333
0.294
0.305
0.325
0.294
1.769
1.533
0.305
0.335
43
2.997
Enterprise value¥B
10.60
9.586
10.55
10.05
9.237
9.979
10.50
10.52
10.18
7.142
8.768
0.25%
(0.14%)
45
11.25
LT debt¥B
12.02
12.26
11.48
11.48
12.07
12.83
12.28
12.25
11.61
3.411
11.43
0.22%
(1.78%)
88
Revenue
¥17.35B
4.04%
1.00×
Cost of revenue
¥12.15B
4.39%
1.03×
Operating expenses
¥2.305B
3.28%
0.93×
Spread over hurdle
(3.61%)