1.756
Revenue¥B
6.492
6.859
7.178
7.664
7.897
8.281
8.656
9.099
9.407
10.05
1.811
4.94%
5.09%
51
6.64
Revenue growth%
6.11
6.75
7.40
5.99
6.86
5.16
3.65
4.76
6.23
8.36
9.64
5.16
6.17
11
18.22
Gross margin%
20.41
23.36
21.18
23.26
22.02
24.55
25.28
27.24
24.83
26.93
3.72
25.28
23.95
60
10.76
Operating margin%
27.06
27.48
24.80
27.38
29.84
30.02
29.34
31.19
29.82
32.80
20.74
30.02
29.58
24
4.09
Net margin%
11.62
11.79
11.35
12.77
12.11
9.46
11.36
11.04
12.21
11.52
11.72
11.36
11.57
70
30.55
P/E ratio (avg)x
31.07
35.93
36.54
40.83
41.50
43.22
48.41
54.12
60.41
68.18
12.82
54.12
42.36
40
7.270
EV/EBITx
15.54
15.26
14.27
13.01
12.52
13.63
13.98
13.74
14.06
15.95
24.07
13.98
14.02
75
21.42
FCF yield (avg)%
30.91
30.89
28.76
27.53
26.37
23.86
24.43
27.35
28.46
29.36
13.28
27.35
27.99
71
29.12
FCF margin%
18.92
20.66
19.87
17.28
14.70
14.98
15.99
15.97
17.33
18.69
24.63
15.99
17.30
54
0.296
FCF / Net incomex
2.419
2.543
2.799
2.716
2.908
3.322
3.608
3.738
3.727
3.992
1.372
3.727
3.115
42
29.19
ROIC%
5.83
8.47
5.87
7.76
5.19
3.79
6.77
9.48
7.86
5.27
28.50
6.77
6.32
84
9.03
Return on equity%
25.42
27.16
28.21
27.64
24.92
23.55
25.98
23.34
20.96
23.91
26.64
23.55
25.17
11
15.28
Return on assets%
16.57
16.42
14.87
17.56
18.45
18.47
18.22
17.80
20.51
22.81
11.71
18.47
18.01
83
215.18
EPS¥
233.13
219.12
210.72
207.74
215.89
223.52
205.05
203.71
196.21
195.91
234.62
(1.92%)
(2.59%)
—
11.59
EPS growth%
15.54
14.19
12.61
10.75
12.96
13.39
12.61
14.21
13.94
15.30
2.28
13.94
13.67
82
420.62
Bookvalue per sh¥
314.80
294.62
324.31
354.58
345.03
329.01
338.72
311.86
313.77
323.87
171.03
(1.26%)
0.81%
—
129.05
FCF per share¥
244.79
258.61
277.86
251.65
226.37
220.61
195.68
212.25
226.32
230.05
319.22
0.32%
(1.74%)
—
219.64
Dividend per sh¥
489.03
429.51
401.86
432.62
382.14
349.28
337.31
294.68
258.30
242.49
109.45
(8.69%)
(6.02%)
—
25.20
Div yield (avg)%
8.79
8.72
9.40
11.10
10.72
8.15
11.01
12.13
11.88
10.37
23.36
11.01
10.54
62
17.93
Payout ratio%
8.28
9.03
8.65
11.21
12.02
12.98
15.60
12.63
10.31
9.28
21.83
12.63
10.76
11
12.11
Shares (diluted)M
16.52
18.86
20.96
24.68
25.38
25.28
24.80
30.06
31.09
37.29
12.20
8.00%
9.29%
47
19.86
Buyback yield%
27.72
25.44
23.76
24.85
25.34
23.15
25.78
23.03
21.56
23.46
10.28
23.15
24.31
47
1.514
D/E ratiox
0.999
0.963
0.916
0.963
0.966
0.970
0.919
0.925
1.071
1.119
0.527
0.970
0.965
13
5.859
Enterprise value¥B
6.752
6.599
6.689
6.554
7.786
8.661
9.539
10.18
11.39
13.27
8.086
11.25%
7.81%
77
9.214
LT debt¥B
4.490
4.766
5.199
5.745
5.861
6.655
7.748
7.862
8.134
8.114
7.748
6.72%
6.78%
46
Revenue
¥10.05B
5.09%
1.00×
Cost of revenue
¥6.833B
5.45%
1.04×
Operating expenses
¥2.169B
4.75%
0.97×
Spread over hurdle
(1.37%)