2.294
Revenue¥B
2.827
2.874
2.913
2.933
2.989
3.095
3.138
3.182
3.192
3.265
2.410
1.79%
1.73%
6
16.23
Revenue growth%
12.55
11.08
9.85
11.05
11.25
12.34
12.52
14.16
11.74
11.36
10.08
12.34
11.55
93
19.56
Gross margin%
25.11
25.89
27.98
30.06
30.16
29.66
31.70
32.01
30.39
28.20
24.81
30.39
29.86
18
15.89
Operating margin%
13.04
10.90
11.81
12.43
13.81
11.32
9.26
7.08
7.54
8.46
19.77
8.46
11.11
32
24.94
Net margin%
8.80
8.06
10.27
12.10
12.73
14.36
13.61
15.10
12.38
14.49
20.23
14.36
12.56
21
10.81
P/E ratio (avg)x
10.73
12.10
12.70
13.00
12.29
12.06
11.42
11.21
11.50
12.35
15.11
11.50
12.08
9
25.27
EV/EBITx
27.00
29.17
30.21
32.82
35.51
32.72
34.17
30.08
30.65
27.55
13.39
30.65
30.43
22
4.85
FCF yield (avg)%
15.33
16.28
18.57
18.49
19.08
17.22
17.90
15.40
17.61
15.81
5.80
17.22
17.41
24
7.44
FCF margin%
23.94
23.97
25.37
23.78
23.72
24.24
24.96
26.45
26.20
27.29
8.85
26.20
24.60
87
0.604
FCF / Net incomex
1.285
1.272
1.188
1.181
1.133
1.120
1.180
1.174
1.114
1.213
1.173
1.174
1.180
11
17.66
ROIC%
7.97
5.78
3.09
0.95
0.40
1.14
0.51
0.55
0.40
2.17
4.51
0.55
1.05
89
27.97
Return on equity%
2.68
0.84
0.47
2.72
1.24
4.13
4.07
5.14
6.24
8.70
25.65
5.14
3.40
44
22.53
Return on assets%
13.45
13.47
12.46
12.36
9.76
9.20
9.75
11.87
13.75
11.63
19.09
11.63
12.12
88
150.49
EPS¥
200.50
188.29
207.66
215.80
222.09
208.45
225.47
245.64
235.68
230.50
159.94
0.75%
0.86%
—
3.38
EPS growth%
23.65
22.21
20.52
18.72
17.26
18.78
18.76
19.66
20.85
19.01
11.03
19.01
19.34
35
69.14
Bookvalue per sh¥
233.48
233.65
231.02
220.81
215.69
217.86
211.15
197.58
205.35
187.52
93.45
(2.76%)
(2.29%)
—
188.76
FCF per share¥
275.04
320.78
382.54
426.35
492.45
540.34
555.22
657.10
718.13
796.19
97.15
10.09%
11.20%
—
205.92
Dividend per sh¥
30.88
32.72
28.86
31.00
28.88
26.65
23.57
24.72
23.59
21.76
116.75
(5.51%)
(4.73%)
—
5.91
Div yield (avg)%
28.70
28.21
28.72
31.37
29.83
30.99
30.40
30.51
32.78
33.26
2.24
30.99
30.46
88
27.13
Payout ratio%
11.36
10.91
12.05
11.79
10.66
9.55
10.46
8.81
9.18
7.89
12.35
9.18
10.56
82
8.088
Shares (diluted)M
8.210
8.354
8.976
8.601
8.530
8.607
9.187
9.688
9.052
8.705
8.340
0.41%
0.18%
73
5.21
Buyback yield%
16.10
15.38
12.71
13.57
13.77
16.28
14.20
15.53
15.07
12.18
27.55
15.07
14.63
70
1.217
D/E ratiox
0.326
0.369
0.339
0.361
0.381
0.348
0.328
0.330
0.304
0.340
0.463
0.330
0.339
13
2.309
Enterprise value¥B
0.849
0.918
0.891
0.899
0.988
1.046
1.107
1.074
1.073
1.197
0.520
3.91%
4.80%
11
0.733
LT debt¥B
3.312
3.409
3.625
3.394
3.114
3.349
3.250
3.256
3.626
4.007
0.461
5.17%
2.04%
54
Revenue
¥3.265B
1.73%
1.00×
Cost of revenue
¥2.194B
1.96%
1.02×
Operating expenses
¥426.9M
2.04%
1.03×
Spread over hurdle
14.51%