0.826
Revenue¥B
0.971
1.024
1.030
1.073
1.084
1.106
1.148
1.189
1.251
0.875
0.930
3.11%
3.35%
6
15.07
Revenue growth%
18.52
19.45
18.55
17.88
19.69
21.87
24.59
25.28
25.19
25.33
24.02
24.59
19.57
61
19.45
Gross margin%
12.52
13.42
10.53
13.11
14.73
12.82
11.12
13.69
15.54
13.94
7.03
13.69
13.24
84
23.72
Operating margin%
26.97
29.04
26.78
24.39
23.41
20.89
23.44
23.66
23.24
13.53
15.27
23.41
24.03
28
26.26
Net margin%
17.13
18.07
20.30
17.49
17.25
15.86
16.42
13.86
13.33
17.67
10.83
15.86
17.19
49
36.38
P/E ratio (avg)x
21.94
19.46
18.86
17.24
17.47
18.60
19.30
21.08
20.91
23.23
32.98
19.30
19.38
24
13.19
EV/EBITx
27.61
27.68
31.62
33.77
39.94
38.82
37.73
40.72
42.00
25.47
13.31
39.94
35.75
30
21.07
FCF yield (avg)%
7.67
6.99
5.59
7.99
7.76
8.83
6.99
5.49
6.77
11.35
3.41
6.99
7.33
39
7.06
FCF margin%
10.01
8.54
9.15
8.65
10.12
11.44
12.61
15.57
16.93
15.96
21.93
12.61
10.78
74
0.320
FCF / Net incomex
1.046
0.926
0.961
0.978
1.007
0.911
0.823
0.704
0.724
0.884
1.065
0.823
0.944
49
10.44
ROIC%
10.01
11.81
9.40
8.31
5.70
5.61
3.68
2.71
4.11
24.92
29.82
4.11
6.53
82
4.80
Return on equity%
4.68
3.29
5.86
4.97
7.95
5.32
3.39
2.70
0.50
16.42
17.31
3.39
4.04
56
21.45
Return on assets%
27.88
25.06
22.74
23.39
23.15
23.32
25.59
24.70
25.18
18.38
14.49
24.70
24.88
87
154.42
EPS¥
135.67
147.81
147.99
168.22
178.39
197.38
199.88
191.69
187.57
168.59
187.65
2.20%
5.41%
—
6.61
EPS growth%
18.61
19.81
22.33
24.76
23.49
25.69
23.57
23.96
24.20
22.91
20.95
23.96
23.53
20
526.23
Bookvalue per sh¥
351.16
316.84
337.12
314.90
298.12
259.15
227.83
238.81
260.22
281.82
562.23
(3.74%)
(4.30%)
—
278.04
FCF per share¥
613.33
622.34
600.09
587.77
665.45
674.19
761.01
848.50
900.84
449.99
196.14
8.92%
3.99%
—
326.26
Dividend per sh¥
205.55
194.65
184.96
179.82
185.58
190.28
185.46
209.02
219.18
435.15
152.57
4.04%
(0.18%)
—
16.68
Div yield (avg)%
14.72
14.66
14.57
11.99
13.17
14.64
11.91
9.98
8.18
16.26
14.65
11.91
13.87
54
23.29
Payout ratio%
21.61
22.13
19.53
18.14
17.00
16.58
14.84
12.15
9.59
21.63
11.01
14.84
17.57
94
1.025
Shares (diluted)M
2.200
2.570
2.972
3.354
3.644
4.036
4.551
5.206
5.552
0.988
1.014
10.61%
12.40%
10
13.19
Buyback yield%
19.98
19.19
17.21
19.68
22.03
22.48
24.21
27.14
27.38
21.04
28.30
24.21
21.00
7
0.844
D/E ratiox
2.273
2.533
2.900
3.243
3.139
3.183
3.123
2.996
2.886
0.735
1.753
3.123
2.948
84
216.3
Enterprise value¥M
140.5
135.1
133.6
126.3
117.5
124.2
119.8
114.0
112.1
529.8
369.6
(2.36%)
0.36%
55
652.8
LT debt¥M
945.1
858.6
870.8
901.1
916.0
819.9
764.2
824.3
742.9
48.25
872.7
(3.79%)
(3.31%)
94
Revenue
¥1.251B
3.35%
1.00×
Cost of revenue
¥701.5M
3.21%
0.99×
Operating expenses
¥196.9M
3.67%
1.03×
Cash and investments
16.81%
Spread over hurdle
16.73%