0.313
Revenue¥B
3.000
3.114
3.283
3.376
3.524
3.640
3.711
3.875
3.997
4.103
0.329
3.09%
3.69%
66
9.55
Revenue growth%
21.00
23.31
23.82
26.54
27.59
27.12
27.91
29.18
27.00
24.26
28.23
27.12
26.77
13
11.13
Gross margin%
24.64
24.38
22.01
22.20
22.86
25.72
27.49
24.97
23.87
25.94
10.09
25.72
24.51
94
14.98
Operating margin%
9.00
8.57
6.24
5.62
5.99
8.09
9.11
9.88
11.19
12.86
14.54
9.88
8.79
10
10.99
Net margin%
16.39
16.35
17.13
15.02
13.95
14.40
12.42
13.76
12.81
12.84
8.60
12.84
14.18
52
21.88
P/E ratio (avg)x
29.05
32.30
33.99
38.89
37.67
34.51
33.99
37.47
39.32
36.02
11.48
36.02
35.27
64
31.88
EV/EBITx
30.60
32.66
35.20
34.89
37.85
39.35
36.24
36.62
37.47
36.86
27.98
36.86
36.43
74
13.72
FCF yield (avg)%
8.40
5.79
4.77
2.06
3.73
6.37
5.42
8.05
7.82
5.83
19.22
6.37
5.81
11
3.33
FCF margin%
23.16
22.78
23.01
20.94
19.94
21.75
21.60
22.06
24.43
27.27
26.97
22.06
22.42
58
0.787
FCF / Net incomex
1.417
1.670
1.910
1.921
2.133
2.501
2.466
2.430
2.606
2.693
0.549
2.501
2.281
12
24.61
ROIC%
26.77
26.75
28.95
31.30
31.79
29.93
27.13
30.03
30.74
28.53
9.11
29.93
29.44
52
3.31
Return on equity%
27.83
28.65
29.88
31.81
33.41
32.73
30.08
31.04
30.08
28.60
15.58
30.08
30.08
85
13.05
Return on assets%
17.35
17.15
15.42
15.39
14.44
12.09
11.83
10.02
8.37
5.70
11.52
10.02
13.27
17
285.40
EPS¥
260.78
279.99
293.52
268.39
278.39
296.52
300.16
320.33
355.66
343.62
308.44
4.30%
2.98%
—
16.21
EPS growth%
8.86
11.57
10.19
8.74
9.58
10.21
12.93
10.06
10.03
8.83
25.01
10.06
10.05
8
202.79
Bookvalue per sh¥
425.53
408.58
388.93
382.10
358.93
338.38
308.38
329.73
347.60
323.88
473.93
(2.03%)
(3.06%)
—
359.98
FCF per share¥
388.81
338.36
331.56
291.94
275.21
275.64
270.51
268.45
286.98
272.17
388.62
(0.22%)
(3.61%)
—
425.70
Dividend per sh¥
221.21
214.29
198.87
218.05
226.35
208.77
222.93
194.13
190.22
189.36
215.03
(3.51%)
(0.66%)
—
10.44
Div yield (avg)%
12.54
14.10
11.15
11.68
9.60
7.30
6.30
7.37
9.37
11.53
18.10
7.37
10.38
59
4.55
Payout ratio%
14.70
14.43
13.75
16.16
15.04
17.52
18.01
20.98
22.26
24.28
9.65
20.98
16.84
13
7.197
Shares (diluted)M
8.368
9.122
9.321
10.07
10.53
11.06
12.52
14.76
14.60
17.22
7.233
10.34%
8.32%
63
13.18
Buyback yield%
20.93
19.12
17.26
15.11
12.81
11.62
13.31
14.81
13.45
14.22
20.07
13.45
14.52
58
0.223
D/E ratiox
1.556
1.603
1.597
1.613
1.805
1.890
1.944
1.870
1.989
2.121
0.967
1.944
1.837
22
3.240
Enterprise value¥B
2.564
2.915
3.230
3.316
3.617
3.854
4.341
4.469
4.625
5.290
0.633
7.90%
7.44%
35
2.720
LT debt¥B
3.716
4.376
4.898
4.844
5.811
5.955
6.963
7.970
8.371
9.243
1.590
9.73%
9.91%
73
Revenue
¥4.103B
3.69%
1.00×
Cost of revenue
¥2.327B
3.76%
1.01×
Operating expenses
¥726.2M
3.63%
0.99×
Goodwill & intangibles
16.49%
Spread over hurdle
13.20%