0.255
Revenue¥B
3.120
3.184
3.314
3.376
3.470
3.600
3.662
3.710
3.854
3.850
0.267
2.10%
2.52%
78
17.16
Revenue growth%
17.28
18.98
20.22
22.74
24.42
22.34
24.07
21.68
19.26
21.66
19.21
21.68
21.67
93
20.26
Gross margin%
19.50
21.97
21.09
20.92
20.59
22.08
23.96
26.86
24.32
25.52
19.80
24.32
22.03
53
14.18
Operating margin%
14.15
14.65
14.52
12.46
9.58
12.29
14.57
11.90
10.90
11.59
16.46
11.90
12.38
29
16.90
Net margin%
26.89
26.03
28.43
25.78
26.39
28.68
26.94
26.65
27.54
27.29
12.06
27.29
26.91
36
11.28
P/E ratio (avg)x
21.44
19.25
17.75
18.48
20.38
22.68
23.90
23.55
26.06
23.66
34.69
23.66
22.06
18
25.86
EV/EBITx
29.85
33.11
35.29
31.26
28.36
29.31
27.42
25.93
24.47
23.33
26.63
25.93
28.83
67
28.83
FCF yield (avg)%
14.42
13.21
12.92
11.32
9.09
11.28
8.85
10.30
8.91
6.00
13.55
8.91
10.79
11
2.32
FCF margin%
15.94
15.42
14.74
12.03
9.09
12.04
11.07
12.26
12.33
12.62
10.31
12.26
12.30
33
0.556
FCF / Net incomex
1.304
1.460
1.588
1.634
1.740
1.860
2.148
2.234
2.660
3.131
0.935
2.234
1.800
75
7.80
ROIC%
26.71
26.82
24.75
25.04
25.23
27.08
25.86
24.59
22.53
22.82
6.66
24.59
25.14
34
11.95
Return on equity%
16.75
14.91
13.42
11.89
11.05
13.81
16.03
13.29
13.75
16.65
9.23
13.81
13.78
6
16.70
Return on assets%
10.56
11.97
9.37
10.20
12.26
12.65
12.35
10.06
12.94
11.63
2.38
12.35
11.80
44
140.29
EPS¥
156.17
162.09
154.90
145.74
145.92
148.92
139.00
137.67
124.37
114.47
148.22
(4.74%)
(4.13%)
—
14.96
EPS growth%
15.65
15.60
13.34
10.55
10.28
12.75
13.04
11.44
12.43
14.66
23.90
12.75
12.89
91
390.38
Bookvalue per sh¥
155.43
157.91
165.04
164.97
191.99
223.60
222.23
218.79
233.75
229.66
82.95
3.65%
4.01%
—
279.93
FCF per share¥
382.71
398.37
352.05
330.43
326.37
293.48
277.08
301.01
302.36
268.03
102.82
(3.86%)
(3.75%)
—
465.62
Dividend per sh¥
466.49
476.85
506.76
535.81
569.79
621.90
658.25
679.33
684.54
707.15
95.58
4.41%
4.95%
—
25.66
Div yield (avg)%
10.65
9.33
10.74
10.52
11.03
10.76
7.95
5.00
4.34
5.14
7.36
5.14
9.92
12
16.07
Payout ratio%
32.08
31.70
33.45
31.50
29.75
26.82
25.31
25.68
26.49
26.71
21.32
26.49
28.28
72
9.876
Shares (diluted)M
13.87
15.22
15.22
18.48
22.28
26.15
29.50
32.59
38.58
42.34
9.758
13.70%
13.14%
79
18.50
Buyback yield%
25.71
25.98
23.70
23.82
21.70
21.94
19.62
21.81
19.24
22.09
23.50
21.81
22.02
75
0.933
D/E ratiox
1.962
2.050
2.399
2.506
2.717
2.866
3.234
3.450
4.028
4.412
1.036
3.450
2.791
14
1.079
Enterprise value¥B
3.154
3.087
3.465
3.174
3.472
3.600
3.763
3.630
3.580
3.947
3.686
2.60%
1.71%
61
0.658
LT debt¥B
3.217
3.377
3.162
3.470
3.323
3.696
3.420
3.116
3.048
2.753
1.524
(3.69%)
(0.37%)
49
Revenue
¥3.850B
2.52%
1.00×
Cost of revenue
¥2.176B
2.92%
1.04×
Operating expenses
¥920.8M
1.92%
0.94×
Cash and investments
19.14%
Spread over hurdle
38.62%