5.609
Revenue¥B
6.417
6.451
6.770
7.106
7.407
7.456
7.610
7.969
8.017
8.135
5.936
1.89%
2.60%
29
7.55
Revenue growth%
20.87
22.97
21.53
21.51
20.87
19.78
22.03
21.16
18.65
17.73
12.33
19.78
21.01
68
28.83
Gross margin%
18.45
16.43
15.85
13.15
15.39
17.96
19.75
18.20
20.03
19.18
22.74
19.18
18.08
53
21.35
Operating margin%
5.63
3.54
0.57
0.44
0.40
1.56
3.75
4.69
2.12
4.49
22.10
3.75
2.83
34
17.70
Net margin%
4.37
6.60
4.61
6.00
6.95
6.38
8.71
6.28
7.31
5.41
17.70
6.38
6.33
6
28.90
P/E ratio (avg)x
14.50
13.51
14.27
14.17
15.38
16.13
16.75
15.06
14.91
13.97
36.88
15.06
14.70
84
28.32
EV/EBITx
32.00
31.20
32.55
34.05
38.93
43.67
52.67
52.53
60.80
72.59
14.17
52.67
41.30
27
14.93
FCF yield (avg)%
19.03
19.17
16.35
18.60
17.87
16.43
18.58
17.10
18.18
15.73
14.65
17.10
18.03
10
20.72
FCF margin%
22.61
24.08
23.90
23.80
23.46
22.18
22.74
24.68
24.23
23.27
19.54
23.27
23.63
73
1.644
FCF / Net incomex
0.900
0.968
1.008
0.940
0.922
0.864
0.920
1.028
1.096
0.997
1.467
0.997
0.954
51
24.42
ROIC%
36.05
37.74
40.55
39.18
36.45
36.09
37.33
37.66
40.20
42.01
15.38
37.66
37.70
34
20.30
Return on equity%
19.49
21.24
20.21
21.33
19.83
18.18
18.51
18.69
20.43
21.07
17.49
18.69
20.02
8
19.66
Return on assets%
11.91
9.94
7.51
4.84
2.15
0.68
1.48
0.40
0.40
1.23
12.40
0.68
1.81
5
195.07
EPS¥
192.81
173.39
189.54
193.11
209.78
186.89
176.06
194.11
195.01
212.44
203.07
0.25%
1.85%
—
16.80
EPS growth%
18.11
20.07
18.42
19.90
19.65
22.36
24.23
24.53
26.84
28.82
15.62
24.53
21.22
80
43.38
Bookvalue per sh¥
210.96
230.59
251.84
264.95
285.35
291.50
327.45
341.55
394.93
465.17
55.96
10.27%
8.67%
—
87.37
FCF per share¥
53.83
49.30
46.82
41.06
34.55
35.71
30.85
29.92
29.88
27.19
116.79
(4.68%)
(7.92%)
—
196.32
Dividend per sh¥
270.97
280.51
324.83
342.93
391.83
408.99
439.87
481.32
472.34
506.66
215.63
5.27%
7.49%
—
27.19
Div yield (avg)%
16.95
14.86
17.71
15.66
13.25
16.15
18.53
15.68
13.64
11.68
11.95
15.68
15.67
76
18.61
Payout ratio%
12.84
15.69
13.23
14.90
12.50
12.55
14.12
11.30
12.99
14.80
5.54
12.99
13.11
44
15.63
Shares (diluted)M
17.16
15.82
16.14
17.21
19.85
22.76
21.91
24.65
23.24
22.75
15.78
2.77%
2.96%
90
7.64
Buyback yield%
30.28
32.86
32.43
34.79
33.14
35.71
35.80
36.14
36.36
34.08
14.90
35.80
34.43
86
0.275
D/E ratiox
0.311
0.372
0.450
0.482
0.549
0.629
0.727
0.761
0.832
0.900
1.620
0.761
0.589
39
6.268
Enterprise value¥B
3.543
3.450
4.058
3.990
4.706
5.501
6.006
6.216
6.914
6.736
5.005
7.44%
7.67%
64
4.618
LT debt¥B
9.822
11.62
12.37
12.19
13.04
14.29
13.87
16.22
18.93
20.71
0.967
9.69%
9.35%
25
Revenue
¥8.135B
2.60%
1.00×
Cost of revenue
¥3.522B
2.39%
0.98×
Operating expenses
¥1.797B
2.87%
1.03×
Return on capital
319.06%
Spread over hurdle
312.34%