1.684
Revenue¥B
0.988
1.065
1.131
1.217
1.306
1.434
1.537
1.613
1.770
1.893
1.854
7.71%
7.44%
88
22.84
Revenue growth%
15.00
17.19
17.28
19.01
20.79
21.21
20.63
21.73
21.88
23.04
17.06
21.73
20.71
92
26.01
Gross margin%
10.59
12.04
10.75
8.92
11.90
10.09
10.30
9.24
9.77
10.98
11.21
10.09
10.44
90
17.83
Operating margin%
20.89
17.99
18.78
18.93
20.45
20.30
19.27
20.18
19.99
18.53
6.47
19.99
19.63
89
15.63
Net margin%
5.64
7.46
8.59
5.76
5.72
2.73
0.40
1.49
0.91
3.23
17.80
1.49
4.44
94
8.981
P/E ratio (avg)x
61.63
67.69
76.90
75.86
88.73
102.8
110.2
126.7
129.2
130.8
33.46
126.7
95.78
89
36.08
EV/EBITx
24.51
27.45
29.29
27.57
30.18
33.09
30.56
32.22
35.89
34.99
21.28
33.09
30.37
47
20.86
FCF yield (avg)%
28.40
29.90
27.54
24.70
27.32
30.09
29.96
29.21
31.58
34.17
12.26
30.09
29.55
59
14.62
FCF margin%
14.13
16.35
15.21
15.66
16.40
18.76
16.02
16.24
17.96
20.88
10.29
17.96
16.30
29
0.428
FCF / Net incomex
0.353
0.314
0.329
0.324
0.354
0.390
0.384
0.359
0.379
0.403
0.895
0.384
0.356
28
19.40
ROIC%
25.95
25.88
25.02
26.02
28.40
29.84
27.07
27.04
24.61
22.89
16.87
27.04
25.98
43
24.46
Return on equity%
9.25
6.38
6.32
4.50
6.34
5.44
8.18
7.48
5.72
4.91
12.78
5.72
6.33
77
28.93
Return on assets%
19.42
22.07
24.08
24.15
25.55
28.02
27.82
28.72
31.09
30.96
4.73
28.72
26.68
72
45.94
EPS¥
129.17
142.15
149.98
150.96
147.08
154.99
180.01
207.84
228.75
253.49
47.10
11.50%
7.21%
—
27.18
EPS growth%
18.92
17.49
16.24
15.00
12.09
14.79
13.84
13.84
15.91
17.88
19.33
14.79
15.46
51
171.65
Bookvalue per sh¥
145.08
147.60
156.83
159.17
165.89
159.85
173.32
186.45
175.62
163.18
68.38
(0.33%)
1.97%
—
80.00
FCF per share¥
196.32
214.18
232.34
205.95
193.20
192.53
201.96
184.93
174.63
173.00
115.15
(2.18%)
(1.74%)
—
207.09
Dividend per sh¥
384.94
444.85
506.29
562.54
575.15
636.02
763.20
752.96
902.97
1,027
104.69
12.30%
11.03%
—
23.38
Div yield (avg)%
10.35
7.89
5.30
5.53
8.30
10.01
8.02
6.40
8.97
7.97
29.22
8.02
8.00
21
4.13
Payout ratio%
9.98
11.31
10.73
12.94
14.88
13.74
11.29
9.79
7.87
7.81
7.26
9.79
11.01
66
7.976
Shares (diluted)M
6.756
5.980
6.279
5.853
5.009
4.564
4.702
4.508
3.959
4.170
7.819
(3.60%)
(5.76%)
92
9.28
Buyback yield%
17.26
18.63
17.03
16.17
13.30
14.14
15.49
15.70
17.09
18.49
20.91
15.70
16.60
87
1.546
D/E ratiox
0.783
0.793
0.797
0.830
0.839
0.873
0.948
0.949
1.082
1.007
0.151
0.949
0.856
74
704.0
Enterprise value¥M
474.9
509.8
540.1
583.3
551.5
502.4
490.9
545.1
489.6
443.3
743.2
(4.27%)
(0.09%)
57
0.915
LT debt¥B
1.840
2.089
2.201
2.349
2.422
2.741
3.045
2.879
2.959
3.151
0.808
5.41%
5.17%
44
Revenue
¥1.893B
7.44%
1.00×
Cost of revenue
¥1.325B
7.44%
1.00×
Operating expenses
¥331.2M
8.19%
1.07×
Cash and investments
17.18%
Spread over hurdle
(0.10%)