1.908
Revenue¥B
2.521
2.580
2.646
2.669
2.690
2.720
2.716
2.680
2.690
2.762
2.121
0.53%
0.76%
48
22.67
Revenue growth%
28.89
30.55
28.56
29.11
29.83
29.24
30.57
29.93
28.23
25.39
9.46
29.24
29.18
61
10.44
Gross margin%
25.62
25.13
24.99
26.30
26.42
29.01
28.36
25.99
25.35
23.03
3.55
25.99
25.81
57
21.66
Operating margin%
30.64
31.20
28.86
28.13
27.35
26.37
28.95
26.00
26.83
28.70
4.80
26.83
28.41
19
27.18
Net margin%
15.36
13.04
12.82
14.96
14.53
15.32
14.75
17.32
19.40
17.60
23.89
17.32
15.14
26
37.97
P/E ratio (avg)x
8.561
9.625
9.556
10.21
10.75
9.553
10.64
11.88
11.73
11.86
25.40
11.73
10.42
30
28.99
EV/EBITx
24.52
25.06
26.62
28.32
31.88
35.57
40.22
40.47
37.39
36.88
7.665
37.39
33.73
65
18.48
FCF yield (avg)%
14.94
17.89
20.72
18.47
21.07
22.19
22.48
21.13
23.09
25.51
14.94
22.48
21.10
8
24.41
FCF margin%
16.82
15.33
16.59
15.42
15.14
15.73
13.92
13.37
15.10
15.23
17.35
15.10
15.28
11
1.452
FCF / Net incomex
0.465
0.490
0.520
0.491
0.523
0.501
0.506
0.536
0.573
0.582
0.639
0.536
0.513
42
4.54
ROIC%
8.70
5.90
5.14
4.96
3.17
0.60
0.40
0.40
2.62
5.18
10.90
0.60
4.07
16
6.81
Return on equity%
23.94
25.24
27.75
29.92
32.83
31.77
33.44
35.95
37.55
36.52
3.63
35.95
32.30
40
6.86
Return on assets%
27.26
28.48
27.78
28.46
26.30
23.59
22.96
23.43
20.78
21.90
19.97
22.96
24.95
60
29.06
EPS¥
252.07
305.88
356.27
362.77
438.02
485.81
567.82
607.67
729.41
762.09
31.71
11.71%
12.22%
—
17.29
EPS growth%
30.39
28.67
29.82
32.17
33.55
32.12
32.90
34.76
35.69
35.33
22.53
34.76
32.54
31
128.54
Bookvalue per sh¥
141.60
153.17
185.37
192.78
226.96
228.88
248.51
273.88
320.54
350.11
156.46
9.06%
10.14%
—
139.01
FCF per share¥
26.26
26.16
26.61
30.61
32.43
29.84
33.67
37.98
36.47
33.44
98.53
0.62%
2.78%
—
96.76
Dividend per sh¥
80.03
83.31
74.75
72.76
74.42
72.66
69.96
76.84
83.85
88.02
53.04
3.42%
0.46%
—
12.83
Div yield (avg)%
16.40
16.82
18.40
19.61
20.30
18.41
19.59
20.95
22.57
24.95
27.92
20.95
19.60
80
25.68
Payout ratio%
4.88
4.72
5.77
4.14
1.45
3.05
5.26
3.12
5.06
6.72
5.73
5.06
4.80
35
12.91
Shares (diluted)M
10.37
9.532
8.439
7.602
7.957
7.498
7.815
7.987
7.886
6.863
13.61
(2.91%)
(3.34%)
72
12.36
Buyback yield%
16.87
15.70
15.10
16.59
17.41
17.39
16.58
18.72
15.81
16.92
26.75
16.92
16.73
39
0.433
D/E ratiox
1.146
1.059
1.145
0.992
0.962
0.909
0.929
0.820
0.710
0.711
1.386
0.820
0.946
17
1.725
Enterprise value¥B
1.853
1.983
1.734
1.499
1.448
1.346
1.313
1.386
1.405
1.336
1.948
(1.59%)
(4.71%)
86
967.1
LT debt¥M
425.5
408.2
364.0
380.6
347.5
354.7
351.7
319.5
310.8
315.2
732.2
(1.93%)
(2.83%)
92
Revenue
¥2.762B
0.76%
1.00×
Cost of revenue
¥1.710B
0.68%
0.99×
Operating expenses
¥513.2M
1.11%
1.04×
Cash and investments
15.34%
Spread over hurdle
15.13%