0.581
Revenue¥B
1.094
1.150
1.216
1.291
1.358
1.467
1.590
1.708
1.837
1.979
0.630
7.81%
6.82%
82
17.23
Revenue growth%
3.78
6.53
8.01
8.21
9.96
9.21
9.49
9.09
10.27
8.66
14.85
9.21
8.88
80
20.01
Gross margin%
26.37
23.65
24.83
26.24
27.01
28.07
26.87
25.68
22.69
22.70
7.69
25.68
25.96
12
12.02
Operating margin%
27.49
29.80
31.81
32.46
29.65
31.89
30.80
28.67
28.58
29.62
15.31
29.62
29.73
39
14.16
Net margin%
27.25
28.35
26.33
25.69
24.21
24.06
22.72
22.43
23.19
24.69
8.20
23.19
24.45
28
16.65
P/E ratio (avg)x
29.90
26.96
24.93
26.85
27.02
23.95
24.47
24.07
20.98
22.40
19.92
23.95
24.70
24
19.99
EV/EBITx
50.28
53.84
60.36
70.10
72.85
78.75
91.83
91.45
105.3
107.1
13.28
91.83
75.80
39
2.73
FCF yield (avg)%
28.37
29.03
27.50
30.23
32.32
35.14
37.22
40.00
38.91
38.17
3.39
38.17
33.73
32
25.07
FCF margin%
27.43
25.30
22.56
24.24
26.54
26.54
25.07
27.06
30.02
31.41
19.43
27.06
26.54
67
1.263
FCF / Net incomex
0.795
0.792
0.797
0.833
0.795
0.745
0.735
0.699
0.744
0.720
0.754
0.735
0.769
75
10.10
ROIC%
14.16
14.74
13.92
15.32
17.38
14.53
13.86
14.76
12.53
15.50
7.23
14.53
14.64
7
4.29
Return on equity%
16.53
13.67
11.78
9.01
9.88
11.46
10.40
11.94
9.03
8.92
17.16
10.40
10.93
79
8.96
Return on assets%
27.67
29.67
32.34
30.71
28.35
27.30
28.75
28.73
29.59
29.77
3.94
28.75
29.17
23
142.58
EPS¥
123.55
114.51
120.50
119.39
117.57
128.26
125.02
139.62
152.82
168.29
156.00
7.44%
2.61%
—
20.44
EPS growth%
10.29
8.01
6.00
8.22
11.18
12.06
9.79
9.16
9.70
12.23
24.93
9.79
9.74
62
59.83
Bookvalue per sh¥
172.96
184.75
211.74
212.61
214.51
242.04
245.41
269.17
323.37
368.39
68.27
11.42%
8.32%
—
106.29
FCF per share¥
64.24
68.83
76.86
86.43
95.23
95.69
94.69
90.70
85.17
93.43
130.76
(0.38%)
4.00%
—
131.66
Dividend per sh¥
217.92
225.62
243.63
282.13
283.86
281.32
325.79
371.39
419.63
475.83
24.52
10.88%
8.69%
—
3.12
Div yield (avg)%
19.32
22.07
24.00
24.91
26.32
26.79
25.01
22.16
23.14
22.54
14.88
23.14
23.57
9
20.09
Payout ratio%
7.17
5.83
5.34
6.33
4.82
3.76
5.01
7.23
9.24
12.10
24.91
7.23
6.08
82
5.864
Shares (diluted)M
6.923
7.153
6.937
7.221
7.418
8.042
8.760
9.558
11.19
12.75
5.893
11.44%
6.79%
33
18.31
Buyback yield%
31.75
29.49
31.33
34.30
35.97
35.19
33.58
34.26
32.95
30.89
14.80
33.58
33.26
9
1.687
D/E ratiox
1.505
1.524
1.676
1.680
1.891
2.232
2.293
2.459
2.626
2.888
0.501
2.459
2.062
60
0.247
Enterprise value¥B
2.071
2.105
2.327
2.387
2.435
2.662
2.728
2.608
2.756
3.030
0.668
4.47%
4.00%
53
1.549
LT debt¥B
1.914
1.980
1.901
1.818
2.054
2.083
2.256
2.252
2.292
2.665
0.607
5.34%
4.06%
75
Revenue
¥1.979B
6.82%
1.00×
Cost of revenue
¥1.006B
6.89%
1.01×
Operating expenses
¥377.7M
7.35%
1.05×
Cash and investments
16.31%
Spread over hurdle
27.90%