1.888
Revenue¥B
10.95
11.45
12.40
13.08
14.21
15.10
16.17
17.44
18.37
19.32
1.942
6.35%
6.68%
22
28.07
Revenue growth%
27.90
30.83
28.12
29.59
32.11
29.44
30.48
29.48
29.73
27.97
10.34
29.48
29.54
15
29.68
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.31
0.40
1.83
1.99
3.95
22.47
1.99
0.40
61
21.17
Operating margin%
25.60
23.62
21.46
21.64
20.26
21.41
24.08
24.90
24.08
26.85
13.24
24.08
23.85
9
12.96
Net margin%
19.48
19.90
19.90
20.28
20.76
22.34
23.33
21.96
21.25
22.66
23.90
22.34
21.01
35
12.58
P/E ratio (avg)x
20.08
22.67
25.26
27.82
28.57
32.05
31.02
35.28
36.95
38.79
9.916
35.28
29.79
23
30.10
EV/EBITx
14.72
13.83
14.23
12.88
12.39
13.13
12.85
11.93
12.76
11.44
36.73
12.76
12.87
30
22.93
FCF yield (avg)%
14.19
15.90
18.43
17.74
20.03
22.13
20.58
19.61
17.69
17.46
5.16
19.61
18.09
50
13.94
FCF margin%
19.51
19.48
19.01
17.46
15.54
14.84
12.21
13.30
16.26
13.58
9.94
13.58
15.90
33
1.364
FCF / Net incomex
1.018
1.012
0.950
0.954
0.890
0.966
0.975
0.895
0.943
0.924
1.251
0.943
0.952
60
15.66
ROIC%
5.03
4.13
4.95
3.29
2.23
2.58
1.42
3.66
5.23
3.34
12.16
3.34
3.50
13
10.40
Return on equity%
26.35
28.80
28.96
28.96
30.50
33.45
32.58
32.27
34.47
32.27
25.74
32.58
31.38
82
16.32
Return on assets%
3.76
3.32
1.78
0.40
2.45
3.42
3.45
2.19
2.09
0.43
9.07
2.19
2.32
16
19.78
EPS¥
28.04
26.54
28.10
30.06
31.02
29.69
28.21
26.45
28.34
27.18
21.10
(2.60%)
0.60%
—
28.62
EPS growth%
27.27
25.37
25.34
26.62
26.61
25.58
26.03
23.80
22.94
23.30
2.99
23.80
25.47
28
63.61
Bookvalue per sh¥
39.61
35.62
39.67
39.49
42.53
42.41
46.71
45.94
48.43
47.62
20.28
2.29%
1.23%
—
26.86
FCF per share¥
110.46
115.55
116.47
129.95
126.49
131.98
129.25
133.32
143.81
169.03
20.40
5.97%
4.85%
—
70.48
Dividend per sh¥
56.32
53.98
55.11
55.65
52.65
58.98
58.65
63.02
67.40
71.89
39.35
6.43%
3.60%
—
24.24
Div yield (avg)%
8.66
10.75
9.51
7.81
10.51
10.69
10.98
11.30
11.94
13.40
5.41
11.30
10.72
34
9.25
Payout ratio%
21.91
21.16
18.55
18.35
19.86
19.66
18.43
15.86
14.36
11.42
4.18
15.86
18.49
11
56.66
Shares (diluted)M
67.12
67.59
64.51
66.57
66.41
65.26
68.42
73.31
78.75
74.75
56.50
2.39%
2.27%
63
8.41
Buyback yield%
20.74
23.05
23.08
20.12
20.28
18.12
19.80
21.44
22.36
22.29
22.46
21.44
21.09
75
1.050
D/E ratiox
2.073
2.192
2.039
2.082
1.961
1.832
2.017
2.251
2.341
2.333
0.850
2.251
2.077
13
13.17
Enterprise value¥B
15.32
18.24
18.62
19.28
20.03
19.53
20.86
21.04
22.15
24.60
5.773
4.19%
4.65%
68
2.276
LT debt¥B
1.497
1.514
1.486
1.378
1.459
1.631
1.550
1.413
1.428
1.533
5.544
1.00%
1.21%
43
Revenue
¥19.32B
6.68%
1.00×
Cost of revenue
¥11.74B
6.27%
0.96×
Operating expenses
¥3.380B
7.40%
1.07×
Cash and investments
15.14%
Spread over hurdle
15.77%