0.444
Revenue¥B
1.336
1.383
1.437
1.483
1.497
1.500
1.512
1.524
1.526
1.568
0.464
0.94%
1.68%
35
27.53
Revenue growth%
22.05
21.28
22.96
22.55
23.44
21.63
22.17
22.24
21.71
21.63
20.74
21.71
22.11
54
15.58
Gross margin%
27.19
28.27
29.07
27.80
30.69
31.71
33.11
33.33
33.19
31.27
12.94
33.11
30.98
55
26.21
Operating margin%
19.96
20.75
22.53
24.39
26.12
26.30
23.62
25.92
28.31
30.25
13.17
26.30
25.16
85
27.87
Net margin%
5.32
5.75
7.24
9.10
7.10
6.94
6.55
4.10
6.75
4.55
3.35
6.55
6.65
15
28.02
P/E ratio (avg)x
25.10
25.81
26.43
25.85
29.77
33.00
34.01
36.22
33.77
35.84
32.75
34.01
31.38
58
26.69
EV/EBITx
27.38
25.01
22.84
24.78
26.02
24.92
26.85
26.44
27.85
27.00
15.50
26.85
26.23
41
17.18
FCF yield (avg)%
20.30
18.25
16.73
17.55
18.66
20.93
21.20
18.81
21.46
24.00
26.00
21.20
19.56
7
11.48
FCF margin%
16.31
18.65
17.60
14.92
17.57
15.52
13.57
13.58
11.35
13.04
12.02
13.57
15.22
28
1.564
FCF / Net incomex
2.725
2.809
3.417
4.018
4.592
4.994
6.026
7.162
7.560
7.717
0.246
7.162
4.793
15
2.86
ROIC%
14.63
13.76
15.03
12.22
14.19
12.82
11.62
9.34
9.75
10.83
17.20
10.83
12.52
65
24.98
Return on equity%
26.24
23.92
25.23
23.40
20.85
22.18
20.50
21.44
18.87
18.03
26.44
20.50
21.81
51
4.48
Return on assets%
21.22
23.14
23.83
24.99
24.94
27.53
29.94
28.63
31.09
33.85
20.97
29.94
26.26
85
48.24
EPS¥
89.82
97.45
93.01
95.42
97.64
102.24
98.59
92.26
101.25
103.19
52.69
1.11%
1.72%
—
26.82
EPS growth%
16.05
18.29
19.51
17.35
15.69
18.54
16.09
18.84
16.18
14.51
13.70
16.18
16.76
54
73.43
Bookvalue per sh¥
56.00
60.01
70.08
67.08
62.57
61.50
59.63
65.23
73.87
76.14
22.57
4.00%
2.77%
—
141.16
FCF per share¥
199.86
229.89
260.88
269.69
274.57
318.29
379.96
407.67
422.74
509.94
32.06
13.18%
11.49%
—
42.98
Dividend per sh¥
145.16
150.55
165.37
172.60
164.01
182.40
204.43
226.43
247.56
228.07
98.46
6.82%
3.89%
—
11.47
Div yield (avg)%
22.44
19.72
20.16
20.96
19.71
22.05
22.15
20.78
22.88
20.12
16.07
22.05
20.87
50
24.44
Payout ratio%
16.41
15.02
12.45
15.07
15.05
13.37
12.66
11.95
9.07
6.99
28.04
11.95
13.02
84
9.117
Shares (diluted)M
11.19
9.854
10.30
11.50
12.73
14.02
13.39
11.87
10.80
10.42
8.810
(3.93%)
0.35%
16
23.91
Buyback yield%
24.70
27.23
26.22
28.91
26.56
23.77
25.94
23.82
24.59
27.13
27.16
24.59
26.08
7
1.463
D/E ratiox
0.146
0.144
0.144
0.141
0.158
0.150
0.139
0.138
0.127
0.125
1.021
0.138
0.143
53
0.987
Enterprise value¥B
1.458
1.446
1.465
1.580
1.822
1.713
1.811
1.750
1.676
1.663
1.833
(1.81%)
1.81%
80
1.475
LT debt¥B
0.988
1.078
1.097
1.042
1.173
1.095
1.119
1.217
1.366
1.525
0.705
5.39%
5.69%
35
Revenue
¥1.568B
1.68%
1.00×
Cost of revenue
¥913.4M
1.45%
0.98×
Operating expenses
¥342.5M
2.48%
1.08×
Spread over hurdle
15.61%