1.154
Revenue¥B
0.733
0.787
0.842
0.897
0.965
1.049
1.128
1.237
1.315
1.428
1.277
8.14%
7.84%
81
20.30
Revenue growth%
22.15
23.14
25.40
23.99
24.82
24.20
24.89
26.46
28.30
25.86
22.66
25.86
24.86
8
15.05
Gross margin%
10.17
12.86
10.38
10.95
11.57
12.67
10.30
8.79
8.71
5.82
25.24
8.79
10.34
49
7.51
Operating margin%
16.88
16.09
15.19
15.86
15.45
14.37
12.81
15.44
18.24
20.12
17.63
15.44
15.66
24
22.06
Net margin%
20.70
22.06
20.00
17.10
19.60
19.77
18.11
19.15
17.96
16.47
29.40
18.11
19.37
53
22.53
P/E ratio (avg)x
27.90
28.07
29.74
28.25
26.79
25.62
27.24
27.75
29.58
27.77
7.463
27.75
27.84
10
31.57
EV/EBITx
54.88
60.13
70.94
74.47
78.73
87.62
103.7
118.6
116.0
115.2
37.32
115.2
83.18
16
19.43
FCF yield (avg)%
2.31
3.08
4.28
3.42
4.75
5.57
3.78
3.09
2.43
0.79
10.28
3.09
3.26
73
21.35
FCF margin%
25.86
27.24
28.82
28.28
30.43
28.86
27.07
27.97
30.65
30.50
17.04
28.86
28.55
89
0.647
FCF / Net incomex
0.541
0.590
0.587
0.634
0.693
0.774
0.931
1.080
1.190
1.426
1.047
1.080
0.733
30
9.96
ROIC%
32.13
33.79
34.08
35.22
32.33
29.95
27.97
27.25
27.91
26.62
13.84
27.91
31.04
25
18.48
Return on equity%
15.15
13.90
12.11
10.94
12.90
14.78
17.49
14.90
12.51
13.52
23.34
14.78
13.71
47
4.65
Return on assets%
34.50
36.44
35.99
38.11
40.46
37.62
39.99
41.10
39.78
38.64
4.83
39.78
38.37
21
101.10
EPS¥
103.48
92.41
90.63
87.55
91.57
99.56
94.14
104.55
95.60
103.66
106.52
2.51%
0.77%
—
22.47
EPS growth%
16.32
17.85
18.00
17.62
20.28
18.73
19.34
22.19
20.17
18.76
4.72
19.34
18.74
63
146.80
Bookvalue per sh¥
71.19
80.20
74.53
86.29
82.75
92.63
97.70
111.73
109.24
117.26
193.19
7.22%
5.05%
—
38.96
FCF per share¥
137.23
146.44
140.70
122.35
110.23
101.24
93.13
99.57
86.27
80.04
90.15
(6.20%)
(4.63%)
—
132.43
Dividend per sh¥
191.32
201.01
196.83
200.48
220.93
206.11
213.28
201.16
222.44
236.35
131.24
1.36%
2.95%
—
12.30
Div yield (avg)%
7.63
9.17
8.79
9.17
9.40
6.41
7.33
8.74
7.96
10.07
8.05
7.96
8.77
40
25.61
Payout ratio%
15.58
15.17
14.21
14.46
11.55
9.52
7.84
6.50
3.79
1.99
11.83
6.50
10.54
46
3.283
Shares (diluted)M
3.894
4.455
5.151
5.709
5.480
5.511
5.889
6.529
6.998
7.949
3.394
7.72%
8.02%
75
4.44
Buyback yield%
30.39
29.67
31.98
32.15
31.66
28.86
31.63
34.55
32.39
33.02
8.35
32.39
31.82
63
0.887
D/E ratiox
0.436
0.411
0.452
0.463
0.406
0.407
0.365
0.391
0.348
0.304
0.803
0.365
0.407
30
1.235
Enterprise value¥B
0.130
0.139
0.131
0.126
0.145
0.148
0.149
0.156
0.152
0.155
1.090
1.34%
0.98%
31
714.6
LT debt¥M
354.5
321.7
290.9
311.9
311.8
323.7
340.8
325.2
343.0
370.8
528.0
3.53%
0.68%
25
Revenue
¥1.428B
7.84%
1.00×
Cost of revenue
¥948.7M
7.91%
1.01×
Operating expenses
¥242.6M
8.56%
1.07×
Spread over hurdle
63.04%