1.848
Revenue¥B
2.139
2.168
2.228
2.229
2.286
2.315
2.310
2.350
2.336
2.409
2.000
1.05%
1.59%
77
8.56
Revenue growth%
16.72
16.29
16.34
17.41
16.86
15.61
14.91
14.33
11.52
9.46
26.67
14.33
15.95
58
10.49
Gross margin%
19.75
16.78
15.48
17.68
18.72
17.63
15.55
16.18
13.49
14.45
15.42
15.55
16.48
53
16.40
Operating margin%
21.33
19.17
21.97
21.29
19.85
21.19
21.11
20.06
17.17
16.11
21.83
20.06
20.59
60
20.58
Net margin%
0.40
1.53
1.36
0.40
0.40
2.24
5.19
3.51
5.83
4.01
13.32
4.01
1.88
40
36.94
P/E ratio (avg)x
40.12
38.98
38.33
34.69
37.10
39.64
42.68
41.52
37.59
42.33
11.44
41.52
39.31
6
22.23
EV/EBITx
30.03
27.30
26.12
27.34
27.69
29.00
31.98
33.27
35.38
38.44
10.02
33.27
29.51
13
28.50
FCF yield (avg)%
7.69
6.70
9.67
10.38
9.08
9.89
10.83
12.92
13.47
16.33
29.37
12.92
10.13
51
17.02
FCF margin%
31.52
32.29
30.93
33.41
35.04
36.63
36.03
36.05
35.61
34.21
23.72
36.03
34.63
66
0.181
FCF / Net incomex
0.273
0.266
0.284
0.266
0.251
0.279
0.275
0.305
0.319
0.295
1.093
0.295
0.277
76
22.16
ROIC%
16.29
15.83
18.17
18.29
20.23
19.69
19.17
21.82
21.68
21.25
15.06
21.25
19.43
68
20.36
Return on equity%
19.84
20.73
17.94
17.11
18.78
17.61
16.44
15.84
13.15
10.72
21.71
15.84
17.36
12
22.82
Return on assets%
8.26
7.33
8.87
11.18
12.64
15.09
13.39
10.83
10.20
9.75
3.50
10.83
10.52
55
81.64
EPS¥
116.79
137.97
166.22
178.07
179.14
194.03
193.88
192.00
223.50
229.53
85.66
5.08%
8.98%
—
5.70
EPS growth%
11.06
10.74
8.73
9.86
8.35
5.84
7.82
7.79
9.47
12.08
8.29
7.82
9.10
35
39.85
Bookvalue per sh¥
113.67
121.33
105.85
107.52
100.13
111.08
111.48
108.87
107.84
114.88
32.21
2.79%
1.15%
—
64.78
FCF per share¥
74.80
74.73
68.45
62.35
60.47
66.14
74.23
74.04
81.87
83.35
38.03
6.63%
1.53%
—
109.78
Dividend per sh¥
31.42
33.60
35.52
38.73
40.62
43.93
47.03
52.44
58.28
57.96
109.65
7.37%
7.37%
—
17.98
Div yield (avg)%
27.77
27.20
28.76
28.23
30.09
27.32
25.53
26.11
28.23
26.26
25.68
26.26
27.54
67
5.20
Payout ratio%
23.07
20.47
19.41
21.54
22.05
24.94
25.80
23.08
21.80
20.84
21.31
23.08
21.93
44
18.95
Shares (diluted)M
16.56
15.48
16.12
15.59
14.14
13.18
13.64
12.03
12.28
12.98
18.98
(1.70%)
(2.70%)
19
25.01
Buyback yield%
20.35
22.54
21.51
24.43
22.03
21.55
18.62
20.92
21.57
20.34
17.11
20.92
21.53
69
0.779
D/E ratiox
1.951
1.880
1.759
1.797
1.889
2.041
1.919
1.867
1.785
1.634
0.160
1.867
1.873
46
1.013
Enterprise value¥B
1.328
1.291
1.369
1.435
1.390
1.228
1.108
1.005
1.107
1.167
0.137
(3.43%)
(0.28%)
78
0.537
LT debt¥B
3.886
4.392
4.366
5.016
5.783
6.820
7.944
8.240
9.502
9.687
2.109
10.87%
11.24%
80
Revenue
¥2.409B
1.59%
1.00×
Cost of revenue
¥1.187B
1.58%
1.00×
Operating expenses
¥586.9M
1.52%
0.99×
Cash and investments
15.00%
Spread over hurdle
14.71%