1.468
Revenue¥B
1.993
2.141
2.240
2.342
2.467
2.562
2.734
2.913
3.097
3.285
1.560
5.89%
5.61%
33
15.39
Revenue growth%
9.20
10.80
13.37
11.47
12.06
13.48
13.18
15.39
13.96
13.10
12.56
13.48
13.14
58
16.16
Gross margin%
14.72
16.12
13.25
15.80
13.58
13.19
16.08
14.10
14.16
14.18
14.43
14.16
14.17
84
28.65
Operating margin%
21.47
20.46
21.92
23.54
23.65
24.59
26.80
25.80
27.92
26.64
15.89
26.64
24.12
59
13.55
Net margin%
5.52
6.95
6.43
5.27
3.31
3.23
4.18
1.49
2.72
0.57
8.91
2.72
3.74
18
31.98
P/E ratio (avg)x
26.29
24.61
26.49
23.93
26.01
28.02
25.48
24.60
22.26
20.73
10.16
24.60
25.05
51
30.92
EV/EBITx
9.604
10.53
11.66
11.30
12.27
12.13
13.21
12.30
11.28
12.36
22.65
12.30
11.89
67
23.82
FCF yield (avg)%
5.10
6.52
5.40
8.16
8.80
7.16
8.94
9.84
10.06
8.15
11.65
8.94
8.16
81
13.35
FCF margin%
12.02
9.06
7.05
6.51
8.57
9.60
10.99
12.73
13.87
11.07
27.29
11.07
10.29
58
1.762
FCF / Net incomex
1.878
2.033
2.328
2.501
2.473
2.746
3.143
3.134
3.617
3.767
1.183
3.143
2.624
48
25.24
ROIC%
13.53
14.93
16.48
18.37
17.94
17.81
16.63
19.23
17.67
20.20
12.29
17.81
17.74
70
12.00
Return on equity%
6.58
4.03
6.09
4.11
1.44
3.41
5.93
6.27
7.34
10.09
5.62
6.27
6.01
59
3.20
Return on assets%
22.66
21.71
22.69
23.05
21.67
23.79
23.53
26.34
28.47
30.01
23.04
26.34
23.29
19
41.16
EPS¥
67.18
74.32
87.84
103.63
115.19
117.47
115.66
137.47
160.50
180.66
42.47
9.42%
12.43%
—
14.82
EPS growth%
2.71
2.58
0.40
3.29
1.28
3.68
5.86
6.51
3.61
2.94
7.18
3.68
3.12
20
110.37
Bookvalue per sh¥
71.92
63.69
69.93
63.50
66.97
70.81
72.53
63.77
56.81
51.01
36.45
(5.30%)
(3.66%)
—
113.51
FCF per share¥
44.84
40.73
37.97
37.64
35.16
32.62
34.78
33.60
30.73
33.37
121.32
(1.04%)
(2.38%)
—
108.21
Dividend per sh¥
138.21
147.00
160.52
171.51
155.84
164.21
171.74
175.08
160.22
165.88
79.31
1.26%
0.77%
—
16.27
Div yield (avg)%
33.21
34.59
34.68
33.78
35.39
37.00
39.58
41.85
41.79
40.15
6.97
40.15
36.19
90
2.36
Payout ratio%
20.42
17.87
16.45
17.28
18.89
17.36
14.44
15.94
14.36
13.31
22.32
14.44
16.87
43
9.150
Shares (diluted)M
13.33
15.43
16.08
15.45
16.45
16.84
15.89
16.32
17.14
17.99
9.473
1.81%
3.75%
78
26.80
Buyback yield%
2.78
4.86
3.91
5.29
5.62
6.73
4.54
6.14
4.24
4.07
2.54
4.54
4.70
25
1.017
D/E ratiox
0.331
0.332
0.318
0.302
0.316
0.334
0.367
0.334
0.350
0.379
0.496
0.350
0.333
53
0.765
Enterprise value¥B
2.204
2.125
2.354
2.468
2.702
2.796
2.639
2.732
2.657
2.937
2.341
1.68%
2.81%
54
2.234
LT debt¥B
2.602
2.640
2.537
2.368
2.508
2.793
2.690
2.518
2.515
2.459
0.343
(0.39%)
0.56%
57
Revenue
¥3.285B
5.61%
1.00×
Cost of revenue
¥2.234B
5.42%
0.98×
Operating expenses
¥436.8M
6.80%
1.12×
Cash and investments
20.43%
Spread over hurdle
38.19%