1.325
Revenue¥B
1.158
1.197
1.238
1.300
1.329
1.355
1.393
1.413
1.431
1.473
1.415
2.07%
2.76%
42
13.56
Revenue growth%
10.44
8.01
6.47
5.26
3.47
3.80
6.69
6.42
6.59
7.24
10.43
6.59
6.53
13
16.48
Gross margin%
18.09
16.93
17.73
20.55
17.98
17.43
18.92
16.68
18.34
19.33
22.95
18.34
18.03
8
3.35
Operating margin%
28.83
30.15
31.37
32.31
34.86
33.07
32.14
32.92
34.07
34.04
9.37
33.07
32.61
75
22.25
Net margin%
13.51
15.82
17.57
16.20
16.36
15.94
15.66
14.94
12.62
11.38
27.65
14.94
15.74
83
32.48
P/E ratio (avg)x
15.89
15.90
15.21
14.88
13.75
15.50
16.44
16.51
16.80
17.44
36.06
16.51
15.90
24
12.12
EV/EBITx
24.57
24.07
25.94
25.12
27.43
28.98
28.02
24.37
25.61
26.21
6.236
26.21
25.78
94
14.96
FCF yield (avg)%
29.86
30.77
31.94
30.50
31.42
30.58
29.70
29.82
28.20
26.98
12.61
29.70
30.18
89
10.17
FCF margin%
17.74
16.44
17.16
19.63
17.18
16.69
19.38
17.12
15.60
15.66
6.53
16.69
17.14
92
0.806
FCF / Net incomex
1.184
1.171
1.172
1.297
1.458
1.649
1.681
1.841
2.082
2.079
0.391
1.841
1.553
9
18.38
ROIC%
12.90
13.13
13.51
15.29
15.17
17.05
14.98
12.07
13.05
15.26
7.75
14.98
14.24
55
14.97
Return on equity%
28.71
29.28
26.59
24.32
21.51
23.64
24.28
21.78
21.76
20.48
27.32
21.78
23.96
37
29.02
Return on assets%
8.18
10.00
11.75
12.79
11.47
9.05
6.06
8.56
11.49
12.30
17.36
9.05
10.74
91
80.80
EPS¥
204.12
232.22
260.45
272.97
269.78
315.23
358.46
404.87
480.46
529.40
87.48
14.43%
10.94%
—
6.13
EPS growth%
16.76
18.63
16.15
17.93
18.18
21.02
20.31
19.45
21.26
18.52
19.96
20.31
18.57
60
117.93
Bookvalue per sh¥
204.18
226.58
237.87
273.92
275.71
312.53
374.87
417.23
427.84
453.13
142.42
10.45%
9.10%
—
155.78
FCF per share¥
169.11
148.13
148.90
146.52
134.11
130.96
114.74
110.27
118.79
104.30
196.00
(4.90%)
(5.60%)
—
116.33
Dividend per sh¥
170.65
159.72
160.24
152.08
159.10
152.57
155.63
152.32
166.97
160.91
32.96
0.23%
(1.66%)
—
6.82
Div yield (avg)%
17.56
17.16
15.00
12.08
12.32
14.71
12.66
11.99
10.10
8.96
23.25
11.99
12.49
52
12.17
Payout ratio%
20.14
19.89
21.77
23.93
23.27
20.94
23.25
20.42
19.98
22.80
28.17
20.94
21.36
39
5.323
Shares (diluted)M
6.894
7.581
8.757
9.513
10.95
12.27
13.28
13.90
13.37
15.78
5.146
7.59%
9.28%
38
2.32
Buyback yield%
0.47
0.40
2.28
0.40
2.71
0.40
3.22
2.82
5.25
6.55
25.64
3.22
2.49
19
0.757
D/E ratiox
1.757
1.898
1.757
1.573
1.526
1.585
1.443
1.535
1.487
1.387
1.108
1.487
1.554
50
0.803
Enterprise value¥B
0.399
0.429
0.476
0.497
0.569
0.625
0.706
0.761
0.853
0.836
1.225
8.02%
7.41%
51
1.273
LT debt¥B
0.364
0.364
0.366
0.350
0.333
0.350
0.380
0.344
0.316
0.300
1.221
(2.07%)
(0.92%)
8
Revenue
¥1.473B
2.76%
1.00×
Cost of revenue
¥730.7M
2.80%
1.00×
Operating expenses
¥367.8M
2.79%
1.00×
Spread over hurdle
23.13%