0.225
Revenue¥B
2.051
2.116
2.169
2.154
2.182
2.256
2.249
2.235
2.257
2.286
0.241
0.94%
1.04%
45
15.27
Revenue growth%
20.85
18.95
18.78
18.10
16.29
16.49
13.56
15.77
18.44
18.04
3.54
16.49
18.07
88
7.89
Gross margin%
2.60
3.90
4.42
4.44
2.51
0.69
0.89
3.54
3.89
2.91
26.63
2.91
3.22
90
25.88
Operating margin%
18.12
19.44
22.39
22.91
20.34
20.58
19.81
22.71
21.68
18.98
14.54
20.58
20.46
43
7.70
Net margin%
30.37
32.29
29.34
29.87
32.19
29.71
27.73
26.05
27.75
28.58
29.70
27.75
29.52
56
32.84
P/E ratio (avg)x
19.57
21.58
20.38
22.74
22.52
21.21
22.88
22.39
25.21
26.66
34.95
22.88
22.46
14
6.187
EV/EBITx
16.00
15.72
16.15
16.63
14.86
12.80
11.71
11.13
10.86
11.34
24.32
11.34
13.83
88
2.13
FCF yield (avg)%
22.25
24.52
22.30
25.15
22.91
22.75
23.83
22.13
23.23
25.06
21.49
23.23
23.07
75
22.17
FCF margin%
11.57
11.09
9.81
11.59
13.73
14.17
15.59
18.15
19.27
19.35
2.65
18.15
13.95
58
0.411
FCF / Net incomex
0.250
0.251
0.248
0.279
0.317
0.328
0.339
0.362
0.420
0.491
1.495
0.362
0.322
49
22.94
ROIC%
6.93
6.68
9.62
8.60
10.75
9.84
9.65
8.89
9.96
12.88
27.84
9.84
9.64
93
7.42
Return on equity%
13.45
12.85
12.07
14.07
13.17
10.19
9.56
10.96
13.07
14.29
5.39
10.96
12.96
34
5.85
Return on assets%
17.35
18.34
18.75
17.21
14.55
12.10
15.00
16.54
14.02
14.46
19.49
14.46
15.77
85
200.67
EPS¥
125.62
143.28
142.47
132.42
132.38
138.36
130.18
144.34
153.48
172.43
219.06
5.43%
2.91%
—
18.31
EPS growth%
15.65
14.22
13.83
11.58
13.42
13.50
14.64
16.91
15.82
13.50
17.17
14.64
14.02
82
305.85
Bookvalue per sh¥
203.64
202.43
239.79
277.48
289.71
289.67
316.73
313.44
336.43
370.22
207.80
5.03%
6.63%
—
249.44
FCF per share¥
282.99
315.04
335.80
314.72
368.48
424.21
475.03
526.71
534.16
580.36
95.51
9.51%
7.50%
—
306.96
Dividend per sh¥
116.23
126.27
128.91
137.34
147.44
149.80
151.91
177.69
196.28
232.67
177.76
9.55%
7.36%
—
12.43
Div yield (avg)%
22.11
20.62
23.03
24.83
23.10
20.68
18.34
20.52
23.44
24.28
16.24
20.68
22.57
46
2.90
Payout ratio%
28.13
26.17
28.74
30.27
32.75
32.32
34.94
37.02
39.11
38.76
25.54
37.02
32.53
68
3.476
Shares (diluted)M
3.258
3.535
3.319
3.022
3.187
3.009
2.742
2.622
2.417
2.627
3.405
(3.79%)
(1.36%)
38
27.43
Buyback yield%
12.58
10.01
12.25
12.38
12.86
12.65
13.90
15.74
14.21
13.46
24.85
13.90
12.75
73
1.714
D/E ratiox
2.483
2.872
3.067
2.961
3.136
2.989
3.072
3.641
3.748
3.832
0.846
3.641
3.069
35
0.563
Enterprise value¥B
1.639
1.764
1.805
1.980
2.166
2.077
2.384
2.365
2.258
2.499
0.981
2.90%
4.83%
79
0.382
LT debt¥B
2.081
2.250
2.131
2.358
2.383
2.732
2.984
3.247
3.393
3.654
0.612
8.92%
5.89%
65
Revenue
¥2.286B
1.04%
1.00×
Cost of revenue
¥1.460B
0.87%
0.98×
Operating expenses
¥340.8M
1.27%
1.02×
Goodwill & intangibles
15.33%
Spread over hurdle
56.32%