2.242
Revenue¥B
11.09
11.00
11.06
11.16
11.23
11.16
11.16
11.21
11.18
11.45
2.493
0.39%
0.48%
36
17.35
Revenue growth%
15.44
15.84
17.82
14.96
16.31
18.42
17.13
19.15
19.08
16.46
21.03
18.42
16.80
85
14.96
Gross margin%
24.86
25.87
25.06
23.54
26.36
27.91
24.99
27.34
26.97
26.40
18.44
26.97
26.12
11
28.66
Operating margin%
11.70
8.90
10.10
13.03
12.73
14.28
14.89
14.97
15.27
14.61
2.77
14.89
13.65
55
13.04
Net margin%
25.25
28.07
29.42
30.96
29.82
32.45
34.58
36.73
34.68
33.04
6.52
34.58
31.71
14
31.23
P/E ratio (avg)x
20.25
22.57
22.42
22.98
25.30
24.68
28.00
31.80
33.30
39.49
31.25
31.80
24.99
90
16.47
EV/EBITx
13.09
14.08
15.62
18.10
18.95
20.06
19.34
22.82
26.96
27.31
15.84
22.82
19.14
23
7.65
FCF yield (avg)%
16.14
15.04
16.17
15.81
16.39
14.37
13.66
13.90
16.86
17.17
20.51
14.37
15.98
19
4.44
FCF margin%
13.58
10.97
9.13
10.89
8.93
7.35
9.61
6.68
3.83
6.60
7.80
6.68
9.03
63
0.308
FCF / Net incomex
0.938
0.879
0.806
0.797
0.794
0.830
0.793
0.890
0.817
0.903
0.921
0.830
0.823
35
3.54
ROIC%
14.12
16.77
14.47
11.87
11.23
10.11
10.28
12.48
15.29
12.54
10.07
12.48
12.51
31
14.24
Return on equity%
10.67
11.64
10.33
13.13
12.69
15.16
13.99
11.53
12.70
13.64
18.41
13.64
12.70
87
9.26
Return on assets%
8.77
9.63
10.33
8.37
5.60
7.12
4.61
6.71
8.07
8.85
2.50
7.12
8.22
86
59.08
EPS¥
119.48
117.27
134.63
149.90
173.28
204.16
212.19
249.45
249.26
245.05
63.98
7.18%
9.30%
—
14.14
EPS growth%
11.78
10.09
9.48
8.70
10.49
13.08
15.88
16.35
18.36
19.45
27.22
16.35
12.43
62
12.99
Bookvalue per sh¥
134.97
139.61
156.96
182.69
219.22
246.12
266.66
310.14
332.01
321.87
80.31
7.98%
10.14%
—
60.25
FCF per share¥
56.26
62.51
63.88
75.80
81.40
89.59
97.24
110.28
111.61
111.82
17.72
6.55%
7.69%
—
69.05
Dividend per sh¥
82.96
89.72
103.28
116.58
123.95
134.02
148.81
168.73
186.32
202.13
79.82
10.28%
10.63%
—
10.42
Div yield (avg)%
24.06
22.44
25.11
27.56
28.28
26.88
26.65
26.21
26.46
25.31
12.31
26.46
26.34
26
10.14
Payout ratio%
13.89
13.27
11.53
10.01
12.81
15.35
17.65
18.61
16.98
17.23
20.80
17.23
14.62
41
40.22
Shares (diluted)M
38.07
41.73
45.11
45.30
41.61
46.83
48.35
49.11
45.57
46.52
39.38
2.26%
2.53%
52
14.22
Buyback yield%
4.56
1.75
3.97
1.00
0.62
0.40
1.18
1.01
0.40
0.40
28.68
0.40
1.00
68
0.339
D/E ratiox
1.286
1.160
1.004
0.925
1.014
1.017
1.007
0.874
0.844
0.779
1.216
0.874
1.005
13
5.651
Enterprise value¥B
6.018
6.791
6.479
7.483
7.189
6.800
7.060
7.594
7.206
6.886
6.611
(0.86%)
1.04%
92
1.418
LT debt¥B
9.523
10.41
9.820
9.800
10.82
11.80
12.28
13.84
13.12
14.08
8.572
5.41%
4.84%
32
Revenue
¥11.45B
0.48%
1.00×
Cost of revenue
¥6.785B
0.43%
0.99×
Operating expenses
¥2.403B
1.05%
1.06×
Spread over hurdle
10.18%