0.931
Revenue¥B
0.786
0.846
0.918
0.989
1.073
1.147
1.204
1.301
1.382
1.483
1.016
6.69%
7.11%
84
7.85
Revenue growth%
13.48
13.50
16.06
15.91
16.86
14.38
13.77
10.96
12.73
13.91
16.04
13.77
13.84
18
25.80
Gross margin%
16.38
13.58
12.13
13.58
12.22
9.74
8.74
11.43
9.00
9.32
4.11
9.32
11.78
42
11.92
Operating margin%
19.42
18.92
21.79
22.08
19.15
17.59
15.62
14.95
16.37
19.15
2.76
16.37
19.03
5
2.03
Net margin%
28.36
30.84
29.77
29.16
32.08
32.11
29.51
31.52
32.18
32.32
22.17
32.11
31.18
91
30.13
P/E ratio (avg)x
25.42
28.15
30.26
27.57
24.59
26.53
27.80
25.38
23.13
21.57
36.66
25.38
25.97
41
30.03
EV/EBITx
36.31
37.15
37.85
38.46
36.65
36.32
35.54
33.18
29.06
26.26
13.27
33.18
36.31
48
21.35
FCF yield (avg)%
22.34
24.98
23.25
20.68
18.34
15.38
12.95
15.65
12.83
10.11
9.95
12.95
16.99
94
12.58
FCF margin%
13.25
15.51
13.40
12.56
10.10
10.77
9.59
9.79
12.42
12.96
28.86
10.77
12.49
66
1.269
FCF / Net incomex
1.645
1.891
2.019
1.960
1.877
1.775
1.807
1.767
2.032
1.967
0.634
1.807
1.884
70
10.01
ROIC%
17.03
17.47
14.80
16.70
18.36
20.85
20.01
20.18
18.77
21.42
7.92
20.18
18.56
43
12.05
Return on equity%
24.36
26.12
26.72
24.10
25.87
25.04
23.35
24.43
24.05
26.95
29.92
24.43
24.73
16
6.66
Return on assets%
11.88
9.23
7.31
9.58
11.39
11.05
8.57
11.28
8.28
8.57
11.61
8.57
9.41
11
172.87
EPS¥
147.99
141.59
148.39
160.44
146.05
158.88
170.60
180.65
190.96
179.52
186.74
4.21%
2.46%
—
28.03
EPS growth%
28.69
26.94
27.28
29.85
29.11
28.29
26.63
25.34
24.48
23.03
17.03
25.34
27.11
46
187.91
Bookvalue per sh¥
131.50
155.93
162.08
164.82
176.86
209.52
237.59
254.78
283.17
291.13
143.88
10.48%
8.89%
—
124.85
FCF per share¥
72.36
70.48
65.43
65.71
55.74
57.38
62.04
57.42
52.51
49.47
46.09
(2.36%)
(5.10%)
—
99.34
Dividend per sh¥
162.51
160.30
171.83
161.48
153.07
174.96
188.66
191.55
216.45
201.99
115.89
5.70%
2.51%
—
3.68
Div yield (avg)%
5.69
3.59
3.61
6.01
3.98
5.87
7.93
10.68
10.09
11.78
22.22
10.09
5.94
75
13.14
Payout ratio%
9.80
7.97
5.30
7.87
6.29
5.44
6.58
4.19
7.02
4.63
24.59
5.44
6.43
26
4.704
Shares (diluted)M
3.814
4.148
3.869
3.930
3.666
3.543
3.561
3.767
3.539
3.066
4.676
(3.51%)
(1.24%)
84
6.56
Buyback yield%
1.19
0.40
2.04
4.33
3.89
6.17
7.86
9.18
9.64
7.87
16.18
7.87
5.25
94
1.026
D/E ratiox
2.265
2.506
2.392
2.332
2.256
2.395
2.791
2.843
2.986
3.225
0.669
2.843
2.451
21
0.715
Enterprise value¥B
1.089
1.069
1.172
1.209
1.405
1.422
1.462
1.619
1.688
1.852
0.287
5.69%
5.87%
31
0.357
LT debt¥B
1.054
1.141
1.199
1.380
1.335
1.379
1.305
1.305
1.252
1.269
0.553
(1.02%)
1.68%
44
Revenue
¥1.483B
7.11%
1.00×
Cost of revenue
¥869.1M
7.07%
1.00×
Operating expenses
¥181.4M
7.81%
1.07×
Cash and investments
15.38%
Spread over hurdle
24.24%