1.148
Revenue¥B
15.49
16.02
16.23
16.70
16.75
17.29
18.05
18.85
19.61
19.75
1.178
3.35%
2.92%
79
8.81
Revenue growth%
7.55
6.31
5.38
2.43
0.40
0.96
0.40
1.64
4.12
3.16
12.28
1.64
2.79
9
24.92
Gross margin%
3.18
5.41
8.33
11.21
8.62
7.51
10.35
11.28
8.77
9.32
2.37
9.32
8.69
94
22.08
Operating margin%
10.27
13.13
10.40
10.78
8.10
9.98
11.28
11.51
9.02
8.57
16.81
9.98
10.33
32
25.67
Net margin%
10.14
7.40
9.29
8.25
9.31
7.43
8.66
8.54
6.35
5.80
24.33
7.43
8.40
65
7.591
P/E ratio (avg)x
9.518
9.429
9.741
9.950
8.909
8.214
8.157
7.627
6.745
7.418
30.57
7.627
8.562
16
9.875
EV/EBITx
14.10
14.56
15.56
15.71
16.65
15.13
16.19
16.23
16.13
14.40
35.16
16.13
15.64
21
21.84
FCF yield (avg)%
22.12
23.36
20.76
22.98
25.60
23.23
21.41
19.90
18.22
15.81
16.40
19.90
21.76
42
7.64
FCF margin%
5.20
8.07
6.21
8.33
8.34
11.33
11.97
11.78
10.24
10.93
21.18
11.33
9.29
19
0.880
FCF / Net incomex
1.164
1.219
1.292
1.239
1.258
1.137
1.122
1.031
1.079
1.071
1.771
1.079
1.150
81
27.96
ROIC%
21.66
24.54
23.26
20.48
20.12
21.64
21.49
18.65
18.17
15.99
22.18
18.65
20.98
15
22.50
Return on equity%
16.75
14.76
16.41
19.07
16.29
19.27
17.40
17.88
15.60
16.90
8.23
17.40
16.82
53
8.11
Return on assets%
9.52
11.62
14.11
17.09
19.43
22.15
21.86
20.07
18.17
20.44
27.78
20.44
18.80
75
701.69
EPS¥
187.22
165.68
166.33
161.12
151.95
161.24
136.18
132.43
116.10
104.37
718.54
(7.24%)
(5.41%)
—
21.38
EPS growth%
19.82
19.80
19.80
19.65
20.38
19.77
17.74
17.22
16.22
13.69
27.09
17.22
19.71
29
676.21
Bookvalue per sh¥
374.91
377.81
414.96
429.78
488.96
496.76
465.68
423.38
440.64
442.61
703.24
(1.97%)
2.41%
—
895.45
FCF per share¥
1,336
1,526
1,823
2,141
2,123
2,053
2,021
2,073
2,061
2,286
775.28
1.49%
6.76%
—
900.96
Dividend per sh¥
608.82
620.52
668.09
669.51
632.61
711.61
720.31
830.92
958.69
905.44
920.52
7.43%
4.72%
—
25.75
Div yield (avg)%
18.06
18.68
15.95
14.85
14.75
15.29
16.39
14.80
15.56
16.61
23.92
15.56
15.76
77
8.80
Payout ratio%
3.14
0.99
2.73
3.90
2.71
4.01
6.73
9.44
8.39
6.37
26.68
6.73
3.96
60
19.31
Shares (diluted)M
27.10
25.44
23.62
26.98
25.48
28.80
27.40
29.98
31.15
33.22
19.49
5.45%
1.87%
30
14.26
Buyback yield%
29.89
28.50
30.37
32.37
35.28
33.62
33.77
33.51
32.67
30.86
24.44
33.51
32.52
61
0.253
D/E ratiox
1.996
1.995
2.254
2.050
2.174
2.433
2.763
2.600
2.633
2.697
0.892
2.633
2.344
78
0.813
Enterprise value¥B
6.885
6.655
7.076
7.830
8.997
8.796
9.363
9.437
10.75
11.40
5.670
4.84%
6.66%
59
9.983
LT debt¥B
0.770
0.720
0.679
0.739
0.684
0.661
0.631
0.616
0.634
0.615
9.886
(2.10%)
(1.46%)
72
Revenue
¥19.75B
2.92%
1.00×
Cost of revenue
¥13.82B
2.92%
1.00×
Operating expenses
¥3.413B
2.39%
0.95×
Spread over hurdle
(1.14%)