2.826
Revenue¥B
4.340
4.325
4.323
4.488
4.480
4.451
4.424
4.588
4.579
4.718
3.088
1.04%
1.15%
47
16.94
Revenue growth%
9.34
7.34
9.95
8.60
6.32
5.67
2.95
0.52
0.40
2.14
5.59
2.14
5.99
21
8.00
Gross margin%
11.81
10.24
9.68
11.32
10.37
9.83
11.53
10.49
11.60
14.19
12.70
11.53
10.91
57
12.34
Operating margin%
9.81
12.22
10.45
9.40
10.94
13.35
15.90
17.39
20.22
18.78
4.57
17.39
12.78
64
14.46
Net margin%
17.58
19.91
22.22
21.07
18.45
17.30
17.17
16.56
15.18
14.96
13.75
16.56
17.44
26
16.89
P/E ratio (avg)x
59.30
71.61
72.35
82.71
95.68
113.5
116.4
120.7
120.9
136.6
10.74
120.7
104.6
50
29.72
EV/EBITx
19.76
22.38
23.00
27.88
33.28
35.53
41.48
45.39
53.68
63.93
30.98
45.39
34.41
13
10.33
FCF yield (avg)%
24.11
22.82
21.38
24.02
24.25
22.17
20.66
19.15
19.76
19.88
12.95
19.88
21.77
68
19.90
FCF margin%
16.84
15.30
17.20
18.21
16.81
16.23
15.84
17.75
16.71
15.56
15.69
16.23
16.76
70
0.137
FCF / Net incomex
0.936
1.036
1.051
1.040
1.004
1.093
1.235
1.392
1.521
1.443
0.119
1.392
1.072
29
5.77
ROIC%
9.78
7.73
10.44
11.41
10.38
8.35
7.08
7.48
5.71
7.31
27.98
7.31
8.04
33
4.12
Return on equity%
10.79
9.82
7.31
4.87
5.21
4.75
3.11
1.45
1.44
0.93
16.28
1.45
4.81
39
28.37
Return on assets%
25.61
27.22
26.80
24.57
23.59
21.97
22.77
21.41
22.73
25.02
4.03
22.73
24.08
61
258.46
EPS¥
115.64
109.06
111.21
121.41
126.43
141.66
148.85
139.05
154.60
147.36
275.76
3.11%
2.71%
—
16.58
EPS growth%
31.93
32.06
30.93
33.81
35.80
38.76
35.83
36.04
34.59
31.77
4.26
35.83
34.20
65
128.79
Bookvalue per sh¥
448.38
513.73
602.47
688.56
791.22
891.91
1,033
1,044
1,173
1,204
260.87
8.75%
11.52%
—
205.93
FCF per share¥
468.80
565.22
667.10
808.30
799.44
953.42
1,023
1,000
1,151
1,351
279.24
11.07%
12.11%
—
70.27
Dividend per sh¥
259.13
283.34
315.44
301.98
340.74
330.52
358.41
336.62
322.56
342.15
164.95
0.08%
3.15%
—
12.36
Div yield (avg)%
20.66
22.97
24.20
25.17
25.22
27.15
26.26
25.78
28.00
30.25
27.95
27.15
25.50
75
10.18
Payout ratio%
19.38
16.67
15.57
15.13
17.76
19.47
17.32
20.25
17.50
16.07
28.78
17.50
17.41
73
7.622
Shares (diluted)M
7.266
6.578
6.236
6.929
6.722
6.412
6.497
6.132
6.755
6.429
7.693
(0.89%)
(1.22%)
68
9.56
Buyback yield%
29.75
27.33
27.87
28.58
29.16
31.98
32.45
32.55
31.89
34.06
2.81
32.45
30.82
69
0.120
D/E ratiox
0.476
0.482
0.564
0.640
0.767
0.792
0.825
0.983
1.048
1.254
0.785
0.983
0.780
10
285.0
Enterprise value¥M
311.2
334.5
325.9
320.7
317.3
322.1
357.0
365.8
376.3
397.8
699.1
4.63%
3.31%
47
3.005
LT debt¥B
3.425
3.768
3.408
3.585
3.486
3.890
4.358
4.251
3.885
4.376
1.446
4.65%
2.21%
50
Revenue
¥4.718B
1.15%
1.00×
Cost of revenue
¥2.706B
1.31%
1.02×
Operating expenses
¥976.4M
0.65%
0.95×
Spread over hurdle
10.48%