1.735
Revenue¥B
4.521
4.615
4.679
4.805
4.965
4.983
4.937
5.012
4.990
5.116
1.851
0.60%
1.50%
29
21.57
Revenue growth%
11.62
9.46
7.79
8.83
5.99
3.33
3.67
3.94
1.32
0.40
10.21
3.33
4.96
65
12.71
Gross margin%
0.40
2.34
2.83
2.04
0.79
3.30
4.49
2.70
2.76
2.29
14.90
2.76
2.52
12
10.97
Operating margin%
0.40
1.35
2.53
4.50
5.91
6.62
9.11
9.46
7.26
9.28
14.57
9.11
6.26
62
23.34
Net margin%
18.47
19.55
17.18
15.92
16.82
15.41
15.37
16.77
13.91
16.90
15.04
15.41
16.79
71
22.93
P/E ratio (avg)x
26.65
26.42
28.22
24.45
24.58
25.11
23.83
23.76
20.96
22.26
28.35
23.76
24.52
22
23.88
EV/EBITx
51.49
57.42
62.20
68.04
74.78
73.95
86.21
88.88
92.65
100.7
21.07
88.88
74.37
42
17.39
FCF yield (avg)%
22.92
22.20
24.65
24.02
22.67
24.49
23.63
24.55
24.58
24.75
2.55
24.55
24.26
61
29.92
FCF margin%
34.66
35.35
34.66
36.02
37.79
37.35
35.28
37.02
39.01
37.29
8.29
37.29
36.52
94
0.159
FCF / Net incomex
2.062
2.371
2.779
3.207
3.425
3.678
4.060
4.027
3.961
4.805
1.458
4.027
3.551
74
23.75
ROIC%
1.26
0.40
0.73
0.40
0.40
0.78
0.40
1.63
0.40
0.40
21.56
0.40
0.40
83
13.05
Return on equity%
25.75
25.94
23.63
21.03
20.10
18.12
17.38
18.79
16.60
15.07
2.16
17.38
19.45
76
28.77
Return on assets%
3.97
4.00
6.54
9.02
6.30
3.56
5.88
8.45
5.82
7.57
23.00
5.88
6.09
93
49.25
EPS¥
33.15
36.30
39.82
35.39
33.97
36.73
32.62
33.20
31.51
32.08
51.96
(1.14%)
0.68%
—
27.91
EPS growth%
24.80
25.50
24.13
22.11
19.15
20.32
20.09
20.58
19.84
16.95
11.58
20.09
20.45
55
157.85
Bookvalue per sh¥
132.44
139.53
135.83
147.49
144.75
136.30
130.75
140.96
133.30
143.89
141.19
(0.12%)
1.64%
—
210.49
FCF per share¥
78.70
85.33
86.94
100.20
108.58
104.62
101.61
104.03
114.04
110.45
143.70
0.34%
3.04%
—
52.28
Dividend per sh¥
131.19
128.30
130.72
142.60
143.52
152.05
182.19
189.06
220.29
239.54
198.35
10.79%
8.20%
—
10.14
Div yield (avg)%
32.42
31.02
33.76
36.55
38.15
39.32
41.48
39.17
39.51
41.32
4.05
39.51
38.66
45
22.85
Payout ratio%
14.08
12.57
14.75
16.94
19.73
22.27
22.05
21.75
21.31
21.62
11.87
21.75
20.52
86
5.278
Shares (diluted)M
4.564
4.739
4.583
4.710
4.359
4.528
4.809
4.220
4.599
3.939
5.492
(2.01%)
(2.25%)
21
3.13
Buyback yield%
27.62
26.23
26.53
24.92
26.32
28.27
29.63
29.21
26.57
28.95
17.97
28.95
27.10
31
1.299
D/E ratiox
1.978
1.959
1.955
2.307
2.578
2.892
2.889
2.864
3.011
3.057
1.532
2.892
2.721
65
1.813
Enterprise value¥B
2.541
2.873
2.948
3.364
3.412
4.054
4.153
4.233
4.729
5.638
2.492
10.56%
8.37%
84
0.680
LT debt¥B
1.276
1.352
1.335
1.430
1.374
1.293
1.199
1.066
0.963
1.033
2.125
(5.54%)
(3.05%)
61
Revenue
¥5.116B
1.50%
1.00×
Cost of revenue
¥2.867B
1.42%
0.99×
Operating expenses
¥1.323B
1.73%
1.02×
Spread over hurdle
41.41%