1.682
Revenue¥B
1.451
1.487
1.494
1.517
1.505
1.478
1.461
1.462
1.456
1.436
1.716
(0.94%)
(0.20%)
34
11.21
Revenue growth%
24.02
23.49
24.84
23.31
24.43
26.50
25.95
26.68
28.94
26.91
15.12
26.68
25.40
45
19.97
Gross margin%
6.94
9.28
9.70
8.99
11.26
8.83
11.35
13.43
12.04
13.84
21.51
12.04
10.48
18
23.58
Operating margin%
26.55
24.33
27.27
28.74
27.25
29.33
32.13
32.58
33.85
34.09
4.57
32.58
29.03
27
26.17
Net margin%
18.91
19.63
19.72
18.65
15.66
18.63
15.68
16.36
18.21
20.03
24.08
18.21
18.64
38
14.23
P/E ratio (avg)x
32.15
35.26
38.26
43.02
41.52
38.99
40.11
42.93
42.92
47.74
22.00
42.92
40.81
41
10.64
EV/EBITx
17.96
19.14
17.33
15.62
15.91
14.70
15.43
16.69
17.83
17.48
28.07
16.69
17.01
56
24.94
FCF yield (avg)%
13.31
13.51
12.71
10.98
8.26
10.20
10.18
9.39
6.64
3.86
7.22
9.39
10.19
32
2.48
FCF margin%
9.63
11.25
12.07
11.25
8.66
6.37
6.10
6.43
9.17
10.31
3.26
6.43
9.40
20
0.463
FCF / Net incomex
1.572
1.473
1.348
1.533
1.745
1.931
1.880
2.050
2.279
2.587
1.034
2.050
1.813
51
26.79
ROIC%
19.17
17.51
15.03
12.78
11.28
12.74
12.12
11.33
10.31
7.83
8.61
11.33
12.43
73
7.62
Return on equity%
20.02
18.64
20.92
18.64
16.84
15.15
12.74
9.92
10.79
9.10
17.08
10.79
16.00
51
25.48
Return on assets%
33.12
33.56
35.16
36.43
38.29
38.54
36.07
34.80
34.33
31.70
8.07
34.80
34.98
94
88.65
EPS¥
69.57
67.92
77.55
83.21
87.08
87.41
88.85
85.35
96.12
103.23
91.97
3.46%
3.65%
—
22.68
EPS growth%
13.60
15.20
13.11
14.29
12.80
11.04
12.36
13.67
15.43
12.94
15.15
12.94
13.35
65
96.39
Bookvalue per sh¥
25.10
25.81
25.28
27.15
28.06
24.40
26.12
27.19
23.79
23.39
37.78
(3.58%)
(0.83%)
—
29.11
FCF per share¥
26.62
24.14
25.06
22.55
22.42
22.41
23.29
21.30
23.39
24.93
62.31
2.14%
(1.12%)
—
31.50
Dividend per sh¥
122.58
127.96
144.01
155.10
158.78
178.26
203.03
225.54
265.92
268.15
69.11
11.05%
9.26%
—
10.70
Div yield (avg)%
31.11
32.23
33.84
33.07
33.11
35.54
33.78
33.02
31.45
32.14
19.46
33.02
33.04
26
27.76
Payout ratio%
19.55
20.83
21.54
22.38
20.86
20.34
22.01
21.29
18.49
20.40
12.23
20.40
20.84
82
9.793
Shares (diluted)M
11.03
11.58
11.69
12.04
12.73
14.26
14.83
16.24
17.72
17.42
10.19
6.48%
5.50%
37
8.97
Buyback yield%
18.98
16.34
14.15
12.51
13.11
12.21
11.82
9.11
11.60
13.54
7.45
11.82
12.81
38
1.013
D/E ratiox
1.727
1.834
1.932
1.961
2.188
2.343
2.806
3.268
3.768
3.739
1.594
3.268
2.265
90
0.868
Enterprise value¥B
0.878
0.936
0.828
0.888
0.917
0.841
0.883
0.872
0.849
0.901
1.506
(0.35%)
(1.08%)
92
1.495
LT debt¥B
1.463
1.602
1.437
1.496
1.658
1.574
1.509
1.569
1.571
1.721
0.241
0.75%
1.46%
7
Revenue
¥1.436B
(0.20%)
1.00×
Cost of revenue
¥854.4M
(0.26%)
0.99×
Operating expenses
¥159.5M
0.12%
1.03×
Goodwill & intangibles
18.40%
Cash and investments
16.20%
Spread over hurdle
12.18%