1.094
Revenue¥B
1.360
1.419
1.479
1.547
1.593
1.648
1.658
1.684
1.702
1.767
1.138
2.10%
3.05%
87
17.86
Revenue growth%
6.36
4.35
2.89
4.34
2.21
4.69
7.61
7.36
9.17
7.45
12.32
7.45
5.52
73
8.66
Gross margin%
19.62
20.27
20.79
23.76
25.93
24.07
25.15
26.27
24.91
24.15
19.54
24.91
24.11
79
2.14
Operating margin%
16.60
16.24
13.78
11.66
11.25
9.95
11.66
14.49
13.60
13.12
25.79
13.12
13.36
76
17.24
Net margin%
14.97
16.39
13.44
14.80
13.53
16.48
13.92
12.68
14.22
16.79
18.55
14.22
14.51
50
26.68
P/E ratio (avg)x
40.03
46.16
48.76
48.40
50.23
54.06
61.90
66.07
75.96
88.61
22.75
66.07
52.14
49
10.47
EV/EBITx
52.08
60.67
69.64
75.86
74.72
81.05
97.12
105.5
106.6
115.2
32.25
105.5
78.45
45
21.45
FCF yield (avg)%
9.52
10.89
9.66
6.95
7.61
6.88
9.58
8.26
7.06
5.36
20.36
7.06
7.93
6
4.52
FCF margin%
22.82
25.20
26.91
25.84
23.31
20.43
22.17
21.29
20.41
23.20
3.65
21.29
23.01
90
0.117
FCF / Net incomex
0.151
0.163
0.162
0.160
0.141
0.143
0.141
0.138
0.151
0.143
0.103
0.143
0.147
86
17.24
ROIC%
14.57
14.46
16.08
15.50
14.42
14.77
13.99
11.42
9.39
8.95
5.58
11.42
14.44
34
2.77
Return on equity%
19.34
20.98
20.60
20.17
20.80
21.94
21.93
23.31
24.46
21.66
6.07
21.94
21.32
74
5.21
Return on assets%
10.83
11.13
11.69
10.16
12.50
12.74
15.19
12.21
11.24
12.47
26.90
12.47
11.95
81
125.23
EPS¥
242.10
218.45
217.55
234.65
220.91
224.31
237.56
250.16
241.90
236.18
130.23
1.35%
0.05%
—
16.00
EPS growth%
20.11
20.38
18.97
16.02
15.23
16.46
14.46
16.58
15.37
13.86
18.58
15.37
16.24
34
146.05
Bookvalue per sh¥
125.78
124.54
139.79
163.94
187.84
220.34
253.95
248.74
243.93
291.54
87.81
9.19%
8.91%
—
320.54
FCF per share¥
107.55
112.17
99.56
102.03
112.50
111.81
103.04
94.59
89.86
89.24
247.90
(4.53%)
(2.68%)
—
179.89
Dividend per sh¥
141.99
143.42
153.06
149.00
148.25
159.03
154.68
168.81
156.64
149.76
185.25
0.20%
0.77%
—
8.15
Div yield (avg)%
8.98
6.62
8.42
11.27
9.78
12.22
11.40
12.11
14.42
12.48
12.82
12.22
11.34
39
7.06
Payout ratio%
11.70
14.64
15.77
16.65
17.04
18.07
15.80
14.26
13.60
15.18
18.63
15.18
15.47
84
1.550
Shares (diluted)M
1.475
1.365
1.283
1.279
1.328
1.213
1.242
1.355
1.322
1.289
1.593
(0.59%)
(0.84%)
82
6.06
Buyback yield%
15.60
13.35
11.00
8.78
8.58
8.69
5.80
4.67
7.34
6.77
2.34
6.77
8.64
31
1.651
D/E ratiox
3.483
3.877
4.007
4.757
5.543
5.584
5.945
6.509
7.172
7.823
0.857
6.509
5.564
5
1.190
Enterprise value¥B
1.451
1.607
1.549
1.718
1.794
2.055
1.959
2.233
2.198
2.414
1.005
6.12%
5.66%
48
1,470
LT debt¥M
245.1
259.3
300.1
354.5
387.0
388.5
427.5
508.4
545.7
545.1
981.6
7.09%
8.19%
80
Revenue
¥1.767B
3.05%
1.00×
Cost of revenue
¥1.151B
3.26%
1.02×
Operating expenses
¥183.8M
3.74%
1.07×
Goodwill & intangibles
19.39%
Spread over hurdle
16.19%