2.739
Revenue¥B
4.917
5.310
5.744
6.278
6.661
7.250
7.731
8.359
9.172
10.03
2.885
8.54%
8.16%
68
29.86
Revenue growth%
29.63
27.22
26.17
24.93
26.01
24.07
23.89
24.27
22.86
22.10
29.92
23.89
24.60
88
3.71
Gross margin%
3.81
2.47
5.00
5.47
4.32
4.20
5.57
3.92
6.14
7.50
18.94
5.57
4.66
55
5.08
Operating margin%
16.73
17.35
18.11
21.07
19.28
21.25
23.86
22.09
19.30
20.05
12.84
21.25
19.68
86
29.75
Net margin%
7.00
6.34
6.77
7.30
9.48
6.80
5.13
7.89
7.95
5.27
17.39
6.80
6.90
71
17.86
P/E ratio (avg)x
23.37
22.04
23.60
21.40
22.22
24.20
25.67
23.29
24.20
21.21
31.56
24.20
23.33
43
26.92
EV/EBITx
41.36
42.97
43.08
49.52
54.99
54.97
65.82
66.98
73.01
80.14
16.81
66.98
54.98
75
24.25
FCF yield (avg)%
19.38
19.04
16.08
18.42
18.23
20.18
21.27
22.18
22.24
23.78
21.08
22.18
19.78
83
26.54
FCF margin%
14.09
13.60
13.92
15.56
12.87
10.78
8.52
10.00
8.55
6.41
6.05
8.55
11.83
47
0.891
FCF / Net incomex
1.013
1.035
1.137
1.028
1.066
1.008
0.931
0.877
0.784
0.779
1.369
0.877
1.010
69
18.33
ROIC%
13.53
11.55
10.69
7.98
7.28
8.16
8.05
9.95
12.01
10.27
3.48
9.95
10.11
42
7.82
Return on equity%
17.23
16.54
16.71
16.85
18.78
19.01
19.18
16.30
13.93
11.02
5.62
16.30
16.78
12
16.78
Return on assets%
18.57
17.66
19.34
18.27
16.83
19.66
19.95
21.55
24.43
24.13
19.98
21.55
19.50
34
57.50
EPS¥
50.59
50.65
51.23
56.08
50.78
44.88
44.70
48.47
49.35
47.71
58.84
(1.24%)
(1.41%)
—
6.45
EPS growth%
18.76
17.84
17.89
17.41
14.85
16.39
18.88
20.28
22.35
19.61
7.06
19.61
18.32
79
88.37
Bookvalue per sh¥
217.56
222.48
240.69
258.31
255.75
299.57
316.18
367.82
434.36
426.31
128.96
10.76%
6.58%
—
139.84
FCF per share¥
165.78
179.25
170.72
171.98
166.47
175.19
148.10
125.34
127.27
108.95
143.34
(8.13%)
(4.57%)
—
112.21
Dividend per sh¥
235.90
235.34
243.48
259.40
269.87
293.01
268.56
295.42
271.11
305.60
158.43
2.52%
3.64%
—
29.10
Div yield (avg)%
23.17
21.23
19.96
20.28
19.14
17.02
18.45
16.01
17.91
16.47
19.21
17.02
18.79
21
16.17
Payout ratio%
10.25
9.59
7.34
6.07
8.67
6.75
7.09
6.37
3.90
4.47
20.64
6.37
6.92
34
28.09
Shares (diluted)M
29.98
29.44
33.97
36.18
41.48
43.81
48.93
49.22
49.66
56.56
27.23
6.40%
6.15%
77
12.25
Buyback yield%
13.76
11.83
14.12
11.17
12.34
10.27
9.35
9.18
7.75
7.37
13.02
9.18
10.72
81
0.662
D/E ratiox
2.533
2.685
2.960
3.281
3.471
3.825
4.317
4.171
4.780
5.547
0.724
4.317
3.648
66
0.455
Enterprise value¥B
1.903
2.081
2.508
2.799
3.357
3.275
3.230
3.165
3.668
4.310
2.833
5.12%
9.56%
22
0.742
LT debt¥B
9.817
10.29
11.80
13.62
15.34
15.03
17.48
18.42
17.81
20.51
7.208
5.97%
7.95%
21
Revenue
¥10.03B
8.16%
1.00×
Cost of revenue
¥5.967B
8.59%
1.04×
Operating expenses
¥1.292B
7.21%
0.92×
Goodwill & intangibles
17.50%
Return on capital
115.24%
Spread over hurdle
109.35%