1.884
Revenue¥B
11.83
12.51
13.26
13.76
14.30
15.05
15.64
16.63
17.69
18.09
2.037
4.81%
4.80%
90
29.96
Revenue growth%
21.73
24.21
26.19
29.09
29.48
27.87
25.84
26.23
26.11
28.28
19.70
26.23
26.21
32
5.43
Gross margin%
18.12
16.17
18.49
15.50
17.53
18.62
19.47
20.02
21.64
20.02
12.38
20.02
18.55
89
4.67
Operating margin%
8.25
7.50
8.30
6.67
6.15
8.79
8.34
5.88
3.44
1.47
16.82
5.88
7.09
57
13.56
Net margin%
10.08
9.69
8.00
7.73
8.98
9.16
9.25
10.23
9.07
8.15
22.16
9.16
9.11
62
27.71
P/E ratio (avg)x
27.43
29.32
27.06
26.29
25.83
23.04
22.72
25.25
26.38
27.36
35.01
25.25
26.34
82
22.19
EV/EBITx
22.85
20.98
21.95
20.45
20.34
17.90
19.70
21.10
22.89
19.83
31.93
19.83
20.72
61
9.97
FCF yield (avg)%
14.09
14.72
14.88
12.27
14.46
11.87
12.72
11.99
10.33
9.36
8.71
11.87
12.50
85
29.27
FCF margin%
30.66
33.04
31.82
34.78
37.02
34.55
34.38
31.79
33.42
35.81
22.82
34.38
33.90
61
1.381
FCF / Net incomex
0.339
0.364
0.353
0.340
0.380
0.431
0.429
0.486
0.473
0.469
1.690
0.469
0.404
91
13.18
ROIC%
12.77
13.99
12.29
10.38
12.59
12.67
9.83
8.54
10.51
11.52
26.85
10.51
11.90
64
26.94
Return on equity%
11.03
11.94
11.38
9.94
10.92
11.10
9.52
10.38
10.28
7.45
11.24
10.28
10.65
13
21.48
Return on assets%
28.22
29.06
31.72
31.42
32.53
34.53
35.24
34.43
34.85
33.57
29.34
34.53
33.05
53
146.09
EPS¥
111.34
128.74
121.57
116.75
129.88
138.63
142.81
152.55
165.03
186.51
159.48
7.51%
5.21%
—
17.47
EPS growth%
10.92
9.96
7.62
7.40
8.88
10.65
11.90
11.51
13.75
12.43
16.07
11.90
10.79
79
87.89
Bookvalue per sh¥
415.66
430.27
417.30
444.56
419.82
426.38
478.02
480.60
465.52
471.47
44.19
2.35%
2.39%
—
74.56
FCF per share¥
61.48
53.91
57.74
54.28
53.85
46.44
49.61
54.50
53.95
57.76
46.29
1.41%
(0.81%)
—
216.24
Dividend per sh¥
179.06
204.61
218.65
232.81
268.24
312.20
343.79
401.85
436.28
471.36
227.63
11.94%
10.16%
—
29.07
Div yield (avg)%
17.27
16.39
14.51
11.95
10.83
8.25
7.61
9.84
10.27
11.45
3.19
9.84
11.14
17
22.31
Payout ratio%
11.26
8.89
6.68
6.76
5.95
8.45
9.14
7.91
9.87
10.11
28.43
9.14
8.67
71
27.30
Shares (diluted)M
35.98
36.94
34.99
36.08
40.21
38.34
38.62
38.38
42.58
44.97
27.27
2.26%
2.59%
91
5.32
Buyback yield%
25.76
27.33
29.66
29.62
30.76
27.77
25.98
27.70
28.27
29.67
23.76
27.77
28.02
29
1.791
D/E ratiox
0.232
0.229
0.230
0.256
0.286
0.311
0.306
0.299
0.299
0.297
1.014
0.299
0.292
83
21.12
Enterprise value¥B
16.46
19.04
22.40
26.26
26.66
25.83
25.70
29.61
34.56
36.19
8.286
6.30%
8.96%
51
8.732
LT debt¥B
26.72
30.01
34.10
38.75
42.92
42.23
45.27
46.18
52.36
59.43
12.34
6.73%
9.42%
48
Revenue
¥18.09B
4.80%
1.00×
Cost of revenue
¥9.762B
4.97%
1.02×
Operating expenses
¥3.286B
4.43%
0.97×
Goodwill & intangibles
15.15%
Spread over hurdle
18.18%