1.907
Revenue¥B
3.882
3.960
3.951
4.023
3.999
4.023
4.120
4.222
4.158
4.220
2.085
1.08%
1.14%
25
6.81
Revenue growth%
22.61
23.04
24.00
23.14
20.89
22.11
20.78
19.53
20.65
19.56
12.53
20.65
21.50
38
14.68
Gross margin%
15.11
14.48
11.51
9.75
12.28
14.96
15.40
14.51
16.05
17.95
22.34
15.40
14.73
8
18.26
Operating margin%
12.02
14.02
13.58
13.94
15.30
13.92
11.60
10.09
12.20
15.02
7.40
12.20
13.75
94
13.99
Net margin%
14.70
13.63
12.07
9.83
8.41
9.25
11.53
9.31
6.65
5.27
5.52
9.25
9.57
50
22.39
P/E ratio (avg)x
42.56
40.68
40.68
42.71
40.65
40.19
42.42
41.08
48.73
49.88
16.42
42.42
41.75
94
9.892
EV/EBITx
32.80
32.59
39.16
42.11
47.26
48.14
51.21
58.57
66.70
75.14
22.00
58.57
47.70
87
4.43
FCF yield (avg)%
17.11
19.78
22.76
19.76
19.38
22.07
22.61
24.62
24.22
26.12
29.27
24.22
22.34
52
29.04
FCF margin%
25.16
23.56
23.50
24.38
23.94
24.61
22.27
19.40
19.24
17.22
23.69
19.40
23.53
66
1.658
FCF / Net incomex
0.352
0.393
0.380
0.455
0.515
0.578
0.641
0.701
0.834
0.856
0.818
0.701
0.547
88
23.51
ROIC%
7.35
5.75
7.16
4.83
6.59
7.33
9.02
8.49
8.87
11.33
22.02
8.87
7.34
92
8.41
Return on equity%
15.27
12.76
14.01
12.87
13.09
14.64
12.81
10.20
12.04
9.45
21.19
12.04
12.84
61
9.08
Return on assets%
24.48
24.93
22.03
24.76
23.97
26.32
26.48
27.57
28.25
30.80
9.15
27.57
25.63
45
103.94
EPS¥
448.13
465.83
472.06
506.90
542.72
592.15
673.08
727.74
817.85
793.26
111.36
7.89%
7.64%
—
14.28
EPS growth%
21.07
20.76
21.27
22.01
24.19
22.50
24.40
21.79
22.59
23.78
11.74
22.59
22.26
12
56.94
Bookvalue per sh¥
303.41
285.71
282.06
271.97
264.43
231.06
218.32
195.95
191.22
188.80
68.32
(6.52%)
(4.41%)
—
177.50
FCF per share¥
509.07
501.24
578.78
636.87
650.11
699.22
812.90
778.23
747.41
782.80
346.29
3.78%
4.62%
—
223.32
Dividend per sh¥
295.73
266.44
254.04
268.10
286.19
315.86
300.35
314.21
297.42
320.86
238.51
2.31%
1.94%
—
14.47
Div yield (avg)%
20.15
21.17
23.99
26.44
25.07
25.86
26.06
25.63
27.30
25.18
26.03
25.86
25.41
60
13.18
Payout ratio%
22.66
25.39
26.67
28.61
26.95
26.59
25.10
22.36
20.21
21.32
18.62
22.36
25.25
68
2.904
Shares (diluted)M
2.725
2.584
2.567
2.623
2.727
2.699
2.884
3.115
3.161
3.177
2.857
3.11%
2.91%
72
10.52
Buyback yield%
13.77
15.92
14.56
16.07
16.71
16.74
13.87
11.25
12.94
10.38
27.79
12.94
14.22
60
0.702
D/E ratiox
0.386
0.344
0.314
0.279
0.297
0.278
0.293
0.320
0.301
0.327
0.326
0.301
0.308
82
2.351
Enterprise value¥B
2.154
1.885
1.814
1.893
1.667
1.735
1.689
1.486
1.332
1.281
2.713
(5.14%)
(5.46%)
76
0.760
LT debt¥B
2.701
2.613
2.599
3.056
3.481
3.338
3.636
3.563
4.135
4.268
0.860
4.16%
4.30%
25
Revenue
¥4.220B
1.14%
1.00×
Cost of revenue
¥2.954B
1.14%
1.00×
Operating expenses
¥777.6M
2.28%
1.12×
Spread over hurdle
16.01%