2.000
Revenue¥B
1.774
1.862
2.021
2.212
2.418
2.628
2.758
2.948
3.165
2.080
2.120
7.42%
7.21%
49
3.41
Revenue growth%
33.50
34.44
32.65
33.75
32.62
32.69
31.80
33.19
35.04
6.53
5.78
32.69
33.34
34
27.12
Gross margin%
12.01
13.31
12.30
14.80
12.49
13.26
10.57
10.88
12.83
7.42
13.90
12.49
12.39
26
11.35
Operating margin%
17.33
19.61
19.02
19.95
19.48
20.37
20.27
21.84
19.34
16.37
18.88
20.27
19.55
59
6.79
Net margin%
20.06
18.95
17.70
20.65
20.88
19.12
18.80
21.72
23.49
2.32
29.92
20.88
20.36
8
9.574
P/E ratio (avg)x
45.68
48.44
50.86
58.98
59.65
56.55
57.32
56.58
65.42
34.15
36.13
57.32
56.56
35
35.99
EV/EBITx
43.71
48.64
47.36
45.36
47.22
52.79
61.09
59.84
60.45
32.35
17.46
59.84
48.00
45
23.54
FCF yield (avg)%
13.01
15.22
16.95
18.20
17.62
16.92
15.67
16.43
19.16
25.37
22.66
16.92
16.67
21
7.08
FCF margin%
24.34
24.31
21.81
23.87
23.76
22.47
21.21
21.93
19.55
15.72
19.88
21.93
23.11
66
0.582
FCF / Net incomex
1.821
1.817
1.795
1.904
1.969
2.192
2.473
2.791
3.155
1.285
0.964
2.473
1.937
72
13.26
ROIC%
4.74
5.67
6.80
6.04
4.67
2.11
2.75
2.69
4.90
26.65
19.68
2.75
4.71
7
15.88
Return on equity%
26.99
24.48
26.35
28.68
27.09
25.15
24.74
27.23
24.27
15.85
10.81
25.15
26.67
46
12.35
Return on assets%
20.75
20.24
17.69
19.74
19.53
21.43
23.27
23.69
24.99
17.57
12.20
23.27
20.50
53
161.82
EPS¥
194.58
181.98
179.83
165.14
167.01
154.09
137.09
124.24
134.92
165.07
199.22
(3.96%)
(3.05%)
—
27.80
EPS growth%
0.40
0.40
0.90
0.86
0.40
3.17
2.98
0.58
0.46
18.19
24.56
0.58
0.52
46
154.43
Bookvalue per sh¥
40.02
36.94
34.15
33.79
36.37
33.97
32.50
34.28
37.33
44.85
25.64
2.01%
(0.73%)
—
86.53
FCF per share¥
77.52
87.35
78.56
83.17
93.21
84.34
76.33
76.79
74.61
121.12
157.45
(2.15%)
0.33%
—
45.47
Dividend per sh¥
144.77
147.02
163.73
158.33
152.03
158.92
159.57
170.81
191.92
68.85
118.93
3.92%
3.80%
—
26.23
Div yield (avg)%
22.89
19.94
22.22
24.41
23.88
24.48
24.46
26.55
26.95
18.84
5.14
24.48
24.14
63
5.36
Payout ratio%
27.56
26.42
28.10
28.77
29.86
29.00
26.21
25.19
22.65
4.70
13.86
26.21
27.83
39
14.98
Shares (diluted)M
33.99
38.71
45.58
45.55
48.35
50.41
51.02
58.75
60.06
14.81
14.53
5.68%
8.97%
43
29.00
Buyback yield%
25.57
27.31
28.03
27.20
30.03
28.27
28.27
26.07
24.57
29.95
10.03
28.27
27.25
93
0.298
D/E ratiox
0.444
0.477
0.509
0.565
0.542
0.560
0.648
0.718
0.738
0.833
1.055
0.648
0.551
77
2.501
Enterprise value¥B
3.686
3.924
4.338
4.138
4.671
4.919
4.903
5.291
5.455
1.074
0.434
5.68%
5.26%
47
1.043
LT debt¥B
0.650
0.628
0.661
0.571
0.523
0.551
0.532
0.566
0.511
1.281
2.415
(2.21%)
(1.10%)
45
Revenue
¥3.165B
7.21%
1.00×
Cost of revenue
¥2.215B
7.21%
1.00×
Operating expenses
¥629.9M
7.43%
1.02×
Goodwill & intangibles
18.18%
Cash and investments
15.52%
Spread over hurdle
14.97%