0.177
Revenue¥B
1.076
1.085
1.138
1.158
1.171
1.219
1.246
1.274
1.315
1.364
0.185
3.10%
2.60%
57
15.37
Revenue growth%
22.26
22.00
20.53
20.42
23.22
21.80
21.00
21.25
23.21
20.61
28.03
21.25
21.52
22
25.21
Gross margin%
27.47
28.14
30.24
32.05
33.65
31.18
33.56
32.02
29.15
31.59
19.37
31.59
31.39
78
24.62
Operating margin%
25.07
24.25
23.57
25.17
28.15
25.29
25.46
27.90
25.84
22.86
24.39
25.46
25.23
72
13.40
Net margin%
0.40
0.48
0.95
3.15
2.70
0.86
3.12
5.43
5.83
6.70
28.94
5.43
2.91
40
21.68
P/E ratio (avg)x
5.426
5.804
6.279
6.681
6.569
6.432
6.072
6.333
5.819
5.259
9.384
6.072
6.176
72
12.93
EV/EBITx
45.92
43.22
46.91
50.99
52.04
57.86
66.38
62.87
63.79
70.94
10.65
63.79
54.95
89
15.48
FCF yield (avg)%
25.54
27.79
28.66
29.94
28.56
28.70
29.83
30.47
28.55
28.16
5.20
28.70
28.61
63
3.44
FCF margin%
11.87
11.71
11.85
9.03
10.07
8.16
8.56
6.37
6.98
9.41
10.14
8.16
9.22
87
1.254
FCF / Net incomex
1.522
1.406
1.558
1.474
1.547
1.703
1.869
1.801
1.819
1.796
1.032
1.801
1.630
18
14.68
ROIC%
27.09
25.86
24.88
22.55
23.77
23.58
22.72
23.45
26.22
24.05
3.74
23.58
23.91
46
18.76
Return on equity%
18.32
16.51
15.34
13.43
11.60
12.10
13.73
14.31
16.97
14.01
16.19
14.01
14.16
64
25.27
Return on assets%
16.73
19.43
20.84
18.83
18.19
15.43
13.53
10.60
8.88
6.79
21.60
10.60
16.08
21
46.90
EPS¥
45.92
39.52
38.45
34.73
31.16
29.10
31.51
30.01
29.37
26.82
47.91
(2.96%)
(4.49%)
—
27.78
EPS growth%
11.71
14.06
14.20
13.72
12.68
10.77
9.40
10.12
8.04
10.76
21.20
10.12
11.24
35
81.76
Bookvalue per sh¥
82.26
74.09
80.06
77.74
69.93
64.95
55.97
47.64
41.53
39.36
19.59
(10.86%)
(7.50%)
—
114.03
FCF per share¥
137.65
130.83
120.37
112.53
126.01
122.83
137.19
145.76
154.04
166.27
66.14
5.70%
2.08%
—
34.75
Dividend per sh¥
87.11
83.00
83.35
77.49
76.66
82.84
83.28
79.16
72.46
77.56
19.46
0.23%
(0.23%)
—
19.02
Div yield (avg)%
16.04
13.43
11.57
9.40
11.22
11.92
9.07
9.24
7.21
6.48
8.99
9.07
10.31
38
14.21
Payout ratio%
14.75
12.71
13.19
16.16
18.64
16.71
19.33
19.87
16.95
14.26
16.47
16.95
16.43
17
5.082
Shares (diluted)M
6.130
5.948
5.657
5.706
5.577
5.962
5.380
5.841
5.702
6.221
4.950
2.21%
0.59%
31
19.58
Buyback yield%
12.16
13.11
15.48
15.28
15.64
14.34
14.80
16.43
16.61
17.16
25.92
16.43
15.38
55
1.763
D/E ratiox
2.190
2.131
2.196
2.368
2.385
2.334
2.603
2.781
3.054
3.221
1.412
2.781
2.377
70
0.692
Enterprise value¥B
1.491
1.505
1.649
1.649
1.819
1.688
1.570
1.560
1.541
1.724
0.180
(1.06%)
2.26%
76
417.8
LT debt¥M
845.5
902.7
900.9
893.6
974.4
924.7
952.3
909.2
860.5
959.1
448.6
(0.32%)
2.22%
88
Revenue
¥1.364B
2.60%
1.00×
Cost of revenue
¥662.7M
3.00%
1.04×
Operating expenses
¥254.7M
1.94%
0.94×
Goodwill & intangibles
18.15%
Cash and investments
16.13%
Spread over hurdle
23.02%