0.458
Revenue¥B
1.356
1.418
1.523
1.639
1.709
1.843
1.930
2.029
2.170
2.330
0.503
6.40%
6.01%
68
10.76
Revenue growth%
7.40
4.62
1.78
2.06
1.15
3.84
1.33
4.28
5.27
2.84
19.30
3.84
3.34
29
6.37
Gross margin%
25.51
28.41
26.93
25.16
24.61
23.97
23.43
23.65
25.88
28.77
4.91
23.97
25.34
75
15.97
Operating margin%
9.36
9.91
10.64
8.18
6.67
6.81
9.81
11.09
10.90
10.22
26.54
10.22
9.86
74
14.32
Net margin%
2.89
2.28
0.40
0.67
1.59
1.99
0.40
0.40
0.40
0.44
20.36
0.40
0.55
51
26.87
P/E ratio (avg)x
12.01
14.52
15.23
16.88
19.69
21.79
23.53
24.73
27.79
28.96
21.84
24.73
20.74
39
20.00
EV/EBITx
17.90
18.73
19.30
21.88
20.52
19.54
20.42
22.37
21.20
21.97
8.450
21.20
20.47
60
13.72
FCF yield (avg)%
28.22
27.78
24.84
24.71
25.04
26.07
26.06
26.14
24.39
24.64
13.49
26.06
25.55
81
20.83
FCF margin%
7.24
9.39
6.75
4.25
6.63
9.50
6.79
9.26
9.63
12.10
10.83
9.50
8.25
26
0.781
FCF / Net incomex
1.029
1.094
0.999
0.979
0.937
0.900
0.862
0.818
0.819
0.853
0.454
0.853
0.918
45
8.10
ROIC%
12.94
10.24
13.12
13.63
16.04
18.03
17.56
19.99
18.91
17.48
14.31
18.03
16.76
86
25.55
Return on equity%
25.86
27.83
26.02
28.06
30.57
31.79
30.79
29.68
29.46
31.33
17.36
30.79
29.57
83
2.94
Return on assets%
4.47
5.30
6.46
3.90
3.55
4.76
4.87
6.27
8.32
7.77
11.85
6.27
5.09
51
190.21
EPS¥
181.65
165.45
169.67
190.26
206.27
199.66
224.11
229.36
209.37
206.73
207.59
0.04%
0.15%
—
14.82
EPS growth%
0.40
0.40
0.40
0.40
0.87
0.40
0.40
0.40
3.22
5.27
5.55
0.40
0.40
75
294.46
Bookvalue per sh¥
260.33
238.52
252.70
276.17
304.57
297.53
302.17
283.18
302.00
283.63
266.91
(1.41%)
0.03%
—
229.80
FCF per share¥
301.57
343.57
350.32
390.82
421.76
466.87
488.55
559.08
586.76
681.13
307.18
10.06%
9.76%
—
160.67
Dividend per sh¥
229.07
216.38
243.54
231.77
231.24
257.32
253.35
251.05
276.57
264.02
175.53
2.69%
0.95%
—
11.20
Div yield (avg)%
19.92
17.94
20.32
21.03
22.79
24.40
25.40
27.50
24.66
24.45
10.37
24.66
23.59
11
26.51
Payout ratio%
4.90
7.74
7.82
8.62
7.44
5.85
6.38
5.63
8.07
10.96
8.15
6.38
7.59
61
1.555
Shares (diluted)M
1.568
1.611
1.572
1.392
1.415
1.331
1.176
1.305
1.294
1.160
1.555
(3.89%)
(2.53%)
90
6.86
Buyback yield%
17.78
14.93
13.42
12.27
15.17
17.38
16.12
16.80
15.13
15.30
19.38
16.12
15.24
20
1.351
D/E ratiox
1.534
1.700
1.960
1.820
2.028
2.171
2.310
2.270
2.594
2.557
0.339
2.310
2.099
59
1.561
Enterprise value¥B
0.605
0.555
0.497
0.455
0.474
0.426
0.450
0.408
0.411
0.443
1.173
(1.34%)
(2.37%)
77
1.683
LT debt¥B
1.663
1.587
1.710
1.948
1.953
1.940
1.868
1.932
1.777
1.969
1.207
0.17%
0.92%
45
Revenue
¥2.330B
6.01%
1.00×
Cost of revenue
¥1.631B
6.01%
1.00×
Operating expenses
¥422.7M
5.61%
0.96×
Goodwill & intangibles
16.97%
Spread over hurdle
(3.00%)