0.798
Revenue¥B
0.898
0.935
1.009
1.054
1.099
1.160
1.257
1.336
1.402
0.821
0.893
5.87%
6.20%
62
23.68
Revenue growth%
12.38
10.45
11.65
9.46
10.38
10.23
12.80
11.11
10.28
7.44
26.46
10.38
10.78
94
19.48
Gross margin%
7.18
6.03
6.12
6.29
5.71
3.85
4.94
2.28
3.97
25.01
10.07
3.97
5.87
47
28.28
Operating margin%
11.56
11.55
13.19
12.77
14.91
14.10
12.68
12.25
10.84
23.93
5.44
12.68
12.46
94
18.07
Net margin%
15.83
13.59
12.50
10.94
7.95
9.45
12.43
14.13
12.60
2.40
11.01
12.43
12.55
18
21.92
P/E ratio (avg)x
26.48
26.46
23.76
26.18
25.65
23.73
21.90
22.40
22.00
7.315
20.53
22.40
24.21
43
30.73
EV/EBITx
36.30
41.16
45.16
43.80
50.03
48.62
55.56
64.01
68.71
23.75
23.14
55.56
46.89
65
4.17
FCF yield (avg)%
9.62
8.74
6.84
9.72
10.13
9.18
8.50
9.71
11.58
25.10
2.01
9.71
9.40
58
24.40
FCF margin%
23.56
23.97
24.76
22.58
20.15
21.33
19.79
22.42
22.95
23.22
16.64
21.33
22.77
72
1.396
FCF / Net incomex
0.170
0.182
0.207
0.203
0.196
0.224
0.235
0.224
0.236
1.038
0.637
0.224
0.205
8
17.25
ROIC%
22.79
20.16
17.97
18.37
18.89
21.24
23.86
21.83
22.98
22.15
22.88
21.83
21.54
83
17.63
Return on equity%
21.90
23.26
22.46
21.82
24.75
21.87
23.72
25.13
25.19
5.40
18.18
24.75
22.86
49
7.12
Return on assets%
4.12
6.16
4.82
3.77
5.77
7.34
6.16
7.41
9.61
6.95
11.25
7.34
5.96
12
90.11
EPS¥
450.74
448.08
450.44
487.68
492.69
545.42
531.52
494.71
491.60
93.19
97.36
0.16%
3.34%
—
27.87
EPS growth%
23.55
24.48
23.04
22.81
21.20
23.21
21.39
18.49
16.04
11.08
3.46
21.20
22.92
47
267.36
Bookvalue per sh¥
277.24
313.32
363.62
396.29
463.16
487.75
474.87
559.89
651.61
167.17
95.89
10.46%
10.51%
—
244.64
FCF per share¥
213.51
225.25
221.54
239.39
213.70
198.40
187.76
168.99
151.61
74.76
317.23
(8.73%)
(4.04%)
—
292.19
Dividend per sh¥
156.91
169.79
153.72
157.57
169.25
157.25
175.98
190.74
192.56
136.69
173.19
4.09%
2.31%
—
19.67
Div yield (avg)%
16.35
14.74
15.35
12.79
14.92
15.33
12.50
12.93
13.80
14.07
26.45
13.80
14.83
88
7.18
Payout ratio%
19.50
20.43
22.31
22.03
22.04
19.42
17.46
20.00
22.34
25.40
23.96
20.00
20.21
23
4.373
Shares (diluted)M
5.059
5.280
4.935
5.505
5.084
5.229
5.639
5.287
4.896
4.442
4.377
(2.32%)
1.06%
14
4.90
Buyback yield%
16.84
14.20
11.49
12.89
12.05
12.95
12.32
10.05
9.62
22.02
19.76
12.05
12.61
12
0.947
D/E ratiox
0.444
0.497
0.452
0.498
0.502
0.498
0.513
0.476
0.464
0.793
0.800
0.498
0.487
55
1.091
Enterprise value¥B
0.618
0.600
0.665
0.739
0.708
0.771
0.847
0.850
0.998
0.771
1.197
6.21%
6.29%
89
1.245
LT debt¥B
0.220
0.237
0.220
0.207
0.181
0.173
0.170
0.182
0.165
0.363
1.248
(4.39%)
(3.27%)
29
Revenue
¥1.402B
6.20%
1.00×
Cost of revenue
¥954.5M
5.97%
0.98×
Operating expenses
¥230.8M
6.90%
1.07×
Goodwill & intangibles
16.88%
Spread over hurdle
(0.59%)