1.456
Revenue¥B
0.622
0.690
0.762
0.819
0.890
0.983
1.079
1.170
1.301
1.400
1.614
9.49%
9.57%
52
29.57
Revenue growth%
12.58
11.88
9.14
11.79
14.33
17.20
19.78
18.84
21.31
22.79
18.66
19.78
15.76
65
3.27
Gross margin%
30.47
32.52
31.99
34.07
32.33
30.76
30.64
31.77
34.61
34.33
14.93
31.77
32.16
25
12.52
Operating margin%
24.51
23.74
24.60
23.30
21.23
19.18
17.74
16.28
14.45
16.56
13.69
16.56
20.20
33
19.69
Net margin%
28.01
29.80
29.83
28.25
30.11
31.25
29.88
28.44
27.48
27.06
10.37
28.44
29.12
59
17.17
P/E ratio (avg)x
24.11
26.22
26.26
27.57
28.20
28.37
28.48
30.54
33.78
33.85
11.46
30.54
28.29
9
24.90
EV/EBITx
22.11
24.75
27.54
27.38
31.23
33.12
37.33
36.03
40.38
38.71
6.986
37.33
32.17
86
17.52
FCF yield (avg)%
13.52
16.45
15.16
16.03
13.86
16.74
17.52
17.37
16.63
19.02
6.74
17.37
16.54
85
9.87
FCF margin%
24.92
25.54
22.85
25.01
27.89
28.82
26.53
27.18
27.57
29.35
19.74
27.57
26.86
7
1.775
FCF / Net incomex
2.355
2.308
2.409
2.353
2.312
2.249
2.563
2.550
2.376
2.404
0.544
2.404
2.365
79
3.69
ROIC%
13.47
14.82
12.76
13.60
13.77
13.28
13.11
16.11
18.56
20.74
14.15
16.11
13.68
70
17.99
Return on equity%
11.50
12.29
10.17
8.90
11.74
12.90
14.81
17.23
19.54
21.03
24.18
17.23
12.60
66
8.09
Return on assets%
3.45
5.32
6.40
8.02
9.07
11.77
9.75
9.81
6.84
5.71
19.27
9.75
7.43
27
115.18
EPS¥
97.58
103.78
105.78
110.39
107.56
111.24
101.08
113.33
121.97
128.90
125.55
3.69%
3.52%
—
2.94
EPS growth%
23.73
22.84
24.11
26.65
27.17
27.53
26.44
24.96
25.54
25.80
15.50
25.80
25.67
30
118.35
Bookvalue per sh¥
96.35
103.60
111.26
107.60
97.69
105.54
94.87
87.13
95.42
99.96
109.08
0.46%
1.26%
—
30.84
FCF per share¥
46.15
44.96
42.63
45.38
51.81
47.58
44.23
42.19
41.01
38.56
88.88
(5.74%)
(2.11%)
—
52.87
Dividend per sh¥
112.43
106.07
104.12
92.08
93.43
83.82
77.56
72.45
76.25
79.23
69.06
(3.24%)
(4.40%)
—
10.91
Div yield (avg)%
25.17
24.37
21.65
23.84
22.69
23.24
23.89
25.79
22.97
25.65
9.51
23.89
23.87
15
29.51
Payout ratio%
1.57
0.40
0.40
1.54
2.35
4.33
3.72
5.53
7.45
10.35
2.45
5.53
3.04
64
5.263
Shares (diluted)M
5.577
5.386
5.306
5.550
6.012
6.723
6.350
6.315
6.605
7.526
5.359
4.59%
2.38%
46
9.55
Buyback yield%
7.36
6.68
6.56
5.43
6.99
6.95
4.97
3.82
4.91
4.61
9.85
4.91
5.99
64
0.251
D/E ratiox
0.802
0.726
0.731
0.637
0.627
0.612
0.653
0.677
0.639
0.612
1.357
0.639
0.646
34
1.177
Enterprise value¥B
0.425
0.378
0.377
0.363
0.396
0.412
0.388
0.428
0.468
0.460
1.416
3.01%
0.02%
55
0.960
LT debt¥B
1.696
1.769
1.712
1.922
2.017
2.282
2.546
2.549
2.573
2.977
1.460
8.10%
6.11%
17
Revenue
¥1.400B
9.57%
1.00×
Cost of revenue
¥842.3M
9.45%
0.99×
Operating expenses
¥151.2M
11.14%
1.15×
Goodwill & intangibles
18.26%
Spread over hurdle
10.07%