0.712
Revenue¥B
0.734
0.753
0.789
0.840
0.865
0.885
0.920
0.966
0.995
1.060
0.793
4.15%
4.00%
64
28.39
Revenue growth%
21.62
21.02
22.85
23.75
26.54
24.12
24.88
24.22
23.65
25.16
13.66
24.22
23.93
14
23.26
Gross margin%
10.84
8.95
6.14
3.61
1.38
3.16
5.60
6.09
5.69
3.45
19.48
5.60
5.64
67
26.27
Operating margin%
15.13
16.91
18.84
16.00
15.59
18.54
21.17
19.92
20.10
20.35
13.66
20.10
18.69
77
3.61
Net margin%
13.80
15.08
13.10
13.10
13.45
12.54
11.83
12.40
15.16
17.62
28.72
12.54
13.27
52
16.51
P/E ratio (avg)x
51.67
60.66
65.05
72.78
72.13
85.11
87.60
105.7
120.5
117.9
22.29
105.7
78.95
44
9.967
EV/EBITx
65.57
70.51
72.28
79.33
89.38
94.25
92.61
102.1
103.2
101.0
22.92
101.0
91.00
50
18.83
FCF yield (avg)%
16.50
17.40
18.34
19.52
21.32
23.87
21.58
20.81
23.65
23.34
2.76
23.34
21.06
53
27.66
FCF margin%
23.95
21.34
22.93
20.87
17.98
16.85
16.31
18.45
19.53
21.83
21.82
18.45
20.20
62
1.702
FCF / Net incomex
1.189
1.320
1.208
1.065
1.034
1.016
0.920
0.887
0.969
1.034
1.536
0.969
1.034
83
4.82
ROIC%
18.90
16.37
17.02
17.18
16.70
17.18
17.19
17.02
18.28
18.92
2.84
17.19
17.18
73
10.97
Return on equity%
29.19
31.13
31.94
29.26
29.56
28.18
26.39
26.38
27.94
25.03
24.83
26.39
28.69
46
3.27
Return on assets%
10.12
7.21
4.65
5.23
5.73
7.41
9.26
8.33
9.99
11.60
22.93
9.26
7.87
69
216.66
EPS¥
104.20
94.68
103.73
110.59
110.76
107.16
106.64
109.55
104.82
115.61
242.03
0.86%
1.55%
—
4.90
EPS growth%
5.89
5.56
5.30
6.69
9.62
11.62
9.52
10.58
13.20
12.65
20.07
11.62
9.57
87
162.46
Bookvalue per sh¥
214.38
215.51
237.82
220.38
247.57
275.29
250.74
232.67
209.48
201.11
189.82
(4.07%)
0.04%
—
187.88
FCF per share¥
315.97
314.50
351.43
407.89
481.63
528.40
543.74
539.53
538.30
599.16
113.66
4.46%
7.40%
—
142.34
Dividend per sh¥
188.03
207.78
230.56
258.29
265.45
269.00
267.71
248.44
230.63
228.04
61.09
(2.99%)
1.88%
—
25.42
Div yield (avg)%
9.50
10.45
9.15
7.68
5.56
3.25
3.37
0.84
0.40
2.36
28.35
2.36
4.47
13
28.34
Payout ratio%
15.71
14.09
11.72
13.70
12.04
14.12
13.88
16.23
14.05
12.09
13.72
14.05
13.96
91
3.268
Shares (diluted)M
4.575
4.923
5.475
5.675
5.634
5.988
6.452
6.772
7.380
7.360
3.336
5.49%
5.30%
80
17.18
Buyback yield%
22.08
19.94
19.60
16.69
14.45
12.06
11.18
13.90
12.05
13.71
23.96
12.06
14.18
76
1.010
D/E ratiox
0.891
1.041
1.194
1.205
1.277
1.318
1.500
1.657
1.929
2.168
1.242
1.657
1.298
62
228.6
Enterprise value¥M
185.5
164.4
162.5
161.1
150.7
132.7
114.8
121.3
116.7
114.0
392.2
(5.43%)
(5.29%)
73
574.8
LT debt¥M
458.7
414.1
371.3
373.9
332.9
366.6
340.7
303.3
330.3
327.1
796.7
(0.35%)
(3.43%)
20
Revenue
¥1.060B
4.00%
1.00×
Cost of revenue
¥476.6M
3.82%
0.98×
Operating expenses
¥245.5M
4.06%
1.01×
Cash and investments
17.42%
Goodwill & intangibles
17.18%
Spread over hurdle
14.58%