1.385
Revenue¥B
2.179
2.265
2.334
2.439
2.489
2.510
2.561
2.619
2.718
2.791
1.518
2.32%
2.63%
85
25.26
Revenue growth%
10.20
12.39
14.09
11.62
11.27
9.29
7.37
9.52
7.16
5.64
14.21
7.37
9.86
71
9.35
Gross margin%
0.40
1.62
0.51
0.40
0.40
0.76
0.84
0.40
1.04
2.19
26.62
0.84
0.63
93
7.95
Operating margin%
14.58
12.79
12.91
14.78
17.15
17.67
15.01
14.21
16.65
15.15
22.73
15.15
14.90
84
11.03
Net margin%
12.91
13.23
13.08
10.19
11.54
9.64
7.29
7.93
8.32
9.96
3.04
8.32
10.08
75
25.54
P/E ratio (avg)x
28.10
30.78
30.19
30.70
31.18
29.26
28.02
28.45
32.35
30.56
20.21
29.26
30.38
42
36.82
EV/EBITx
27.25
29.85
27.73
28.02
26.87
26.10
28.17
30.86
26.80
26.75
21.08
26.80
27.49
63
10.83
FCF yield (avg)%
16.65
14.71
13.24
14.14
17.02
19.07
16.46
17.47
16.74
16.36
17.13
16.74
16.56
36
9.07
FCF margin%
14.37
11.88
11.02
9.54
9.53
10.75
9.27
10.81
9.11
10.52
7.12
10.52
10.64
42
0.871
FCF / Net incomex
1.535
1.608
1.877
1.954
2.156
2.123
2.364
2.527
2.741
3.205
0.428
2.527
2.140
69
23.41
ROIC%
5.63
7.59
10.29
11.16
11.35
11.49
10.14
11.30
12.82
10.76
27.69
11.30
10.96
83
8.67
Return on equity%
35.58
38.27
40.26
38.27
37.83
36.50
37.46
36.38
36.17
37.33
6.57
36.50
37.40
75
15.87
Return on assets%
19.57
17.88
17.43
18.22
17.40
19.50
20.02
19.21
17.97
19.62
16.65
19.50
18.71
82
52.38
EPS¥
245.25
264.34
255.74
245.14
226.46
215.79
239.40
212.90
231.51
231.24
54.86
0.42%
0.37%
—
19.29
EPS growth%
22.81
22.10
24.35
27.03
29.91
31.18
32.72
29.85
29.36
30.71
28.22
30.71
29.60
46
120.68
Bookvalue per sh¥
128.96
148.95
168.83
203.39
221.33
259.05
284.17
313.28
316.17
374.08
69.33
11.07%
12.12%
—
118.78
FCF per share¥
312.61
309.84
296.30
336.74
342.51
375.34
382.75
444.24
421.12
497.44
164.36
7.75%
6.24%
—
41.23
Dividend per sh¥
280.40
304.87
347.61
359.83
428.20
416.09
407.47
395.98
387.54
455.73
238.85
1.25%
6.19%
—
5.90
Div yield (avg)%
0.85
1.26
0.40
0.40
0.40
1.61
0.40
0.64
2.99
0.61
18.60
0.64
0.62
57
3.41
Payout ratio%
10.42
11.66
11.48
9.11
6.92
6.93
9.43
11.33
8.39
8.58
10.47
8.58
9.27
88
9.075
Shares (diluted)M
10.17
11.12
10.64
11.99
13.49
12.99
11.96
13.10
13.69
15.10
9.057
2.27%
3.37%
36
28.69
Buyback yield%
8.97
6.56
8.93
10.43
13.17
14.22
14.10
15.98
14.48
12.45
10.54
14.22
12.81
80
0.160
D/E ratiox
1.726
1.993
2.330
2.386
2.785
3.279
3.282
3.701
3.767
4.065
0.720
3.701
3.032
11
2.461
Enterprise value¥B
0.952
1.117
1.302
1.513
1.565
1.522
1.688
1.820
2.172
2.470
0.978
9.56%
10.65%
63
2.143
LT debt¥B
0.856
0.747
0.651
0.635
0.575
0.582
0.531
0.588
0.615
0.558
2.034
(0.60%)
(4.27%)
47
Revenue
¥2.791B
2.63%
1.00×
Cost of revenue
¥1.499B
2.72%
1.01×
Operating expenses
¥371.4M
1.83%
0.92×
Cash and investments
16.31%
Spread over hurdle
28.03%