1.344
Revenue¥B
3.617
3.649
3.710
3.901
3.936
4.101
4.283
4.307
4.356
4.395
1.432
2.23%
2.32%
67
14.00
Revenue growth%
15.40
15.64
14.78
16.55
18.40
19.87
17.90
15.67
14.34
17.03
21.25
17.03
16.11
27
6.63
Gross margin%
18.10
18.82
21.21
19.03
18.21
17.45
14.93
14.97
14.99
12.97
17.74
14.97
17.78
70
8.36
Operating margin%
10.18
9.01
6.09
3.81
2.47
4.09
2.62
3.69
1.43
2.95
12.44
2.95
3.75
83
15.28
Net margin%
23.99
21.01
19.12
20.07
22.64
23.91
24.15
23.99
23.87
22.31
19.87
23.91
23.26
52
13.83
P/E ratio (avg)x
19.51
20.21
22.61
22.26
25.34
28.99
30.96
35.37
33.90
37.79
36.22
33.90
27.16
93
19.80
EV/EBITx
26.58
27.54
28.65
28.91
31.57
32.07
32.80
33.18
38.05
42.68
19.17
33.18
31.82
30
23.03
FCF yield (avg)%
19.54
20.82
23.51
21.70
19.43
17.64
18.05
20.19
18.18
19.93
2.84
18.18
19.74
14
2.94
FCF margin%
21.06
21.77
21.85
22.83
21.91
22.55
20.38
20.09
20.89
23.45
14.96
20.89
21.81
91
0.368
FCF / Net incomex
0.262
0.258
0.281
0.309
0.318
0.291
0.280
0.257
0.291
0.284
1.422
0.284
0.282
85
4.29
ROIC%
8.45
8.57
9.08
8.03
5.85
5.93
5.66
5.03
7.62
6.26
27.82
5.93
6.94
42
6.19
Return on equity%
7.43
9.27
11.57
9.69
10.56
10.74
10.38
12.43
9.92
9.14
15.41
10.38
10.15
7
4.13
Return on assets%
25.88
24.71
22.19
21.10
22.26
22.32
22.40
24.86
22.71
20.71
24.57
22.40
22.36
68
112.04
EPS¥
100.37
107.02
117.79
134.31
127.73
123.01
114.48
122.29
118.45
135.66
117.15
1.21%
3.73%
—
11.83
EPS growth%
16.00
18.20
19.30
19.99
20.56
18.92
18.66
16.98
19.22
17.98
27.94
18.66
18.79
54
85.34
Bookvalue per sh¥
37.67
40.28
41.44
42.59
39.17
40.97
41.29
41.24
44.53
40.53
64.37
0.69%
(0.58%)
—
66.49
FCF per share¥
103.77
105.98
116.31
122.72
137.32
128.61
126.42
143.21
148.38
160.18
130.60
3.13%
4.46%
—
91.73
Dividend per sh¥
117.49
130.33
128.24
142.88
146.05
155.43
170.56
166.28
188.06
195.35
117.72
5.99%
6.50%
—
14.42
Div yield (avg)%
7.57
9.82
8.99
6.17
6.13
3.79
1.76
3.01
2.09
3.87
18.29
3.01
5.00
43
25.22
Payout ratio%
24.73
24.21
26.73
27.37
27.17
25.37
25.78
24.95
22.69
23.99
23.50
24.95
25.16
60
8.910
Shares (diluted)M
18.04
17.69
17.86
18.61
22.34
24.43
25.97
26.30
30.95
34.20
8.729
8.89%
8.64%
74
14.03
Buyback yield%
0.40
2.78
2.84
2.84
5.45
3.26
1.98
0.96
2.44
5.40
8.37
2.44
2.81
70
1.266
D/E ratiox
0.977
1.087
1.175
1.075
1.144
1.090
0.978
1.059
1.056
1.097
0.647
1.059
1.081
62
2.094
Enterprise value¥B
1.337
1.404
1.319
1.357
1.210
1.251
1.217
1.274
1.381
1.480
3.078
4.12%
1.61%
28
1.842
LT debt¥B
5.099
5.817
6.873
6.822
8.067
7.868
9.031
9.603
10.96
11.84
3.309
7.97%
10.68%
26
Revenue
¥4.395B
2.32%
1.00×
Cost of revenue
¥3.077B
2.32%
1.00×
Operating expenses
¥507.5M
0.77%
0.86×
Spread over hurdle
16.75%