1.412
Revenue¥B
0.714
0.775
0.845
0.934
1.023
1.103
1.187
1.315
1.408
1.529
1.448
8.36%
8.92%
83
9.33
Revenue growth%
21.98
22.36
24.82
25.76
26.42
28.97
26.87
28.21
30.55
31.98
4.10
28.97
26.64
90
2.85
Gross margin%
10.26
8.13
9.63
10.05
11.41
11.03
13.69
14.13
12.49
14.15
22.00
13.69
11.22
21
4.76
Operating margin%
18.13
19.54
19.59
22.12
23.06
21.99
23.66
23.38
22.73
21.60
8.10
22.73
22.06
10
26.75
Net margin%
16.40
14.38
14.78
16.93
16.78
18.57
17.48
18.03
15.99
18.68
8.11
18.03
16.86
81
7.725
P/E ratio (avg)x
31.76
31.73
37.06
39.50
40.52
46.10
45.50
53.44
54.00
59.97
8.022
53.44
43.01
94
33.98
EV/EBITx
29.72
31.28
27.61
30.08
29.91
26.11
25.64
27.35
28.41
26.33
11.42
26.33
28.01
61
16.97
FCF yield (avg)%
27.07
26.31
23.36
23.63
22.24
23.46
25.72
25.56
25.71
23.52
19.02
25.56
24.60
38
17.55
FCF margin%
23.12
21.19
21.27
23.91
23.05
22.51
23.07
22.77
21.87
22.17
12.24
22.51
22.64
32
1.118
FCF / Net incomex
2.221
2.609
2.909
3.396
3.950
4.406
4.395
4.601
5.162
5.856
0.615
4.601
4.172
6
20.49
ROIC%
26.82
28.43
27.27
26.88
26.90
25.15
25.35
25.13
23.24
22.34
16.13
25.13
26.08
83
16.48
Return on equity%
25.83
24.88
25.10
24.96
27.06
28.13
28.50
25.53
27.85
27.41
22.13
27.85
26.44
84
6.48
Return on assets%
3.72
2.58
5.51
5.52
3.84
4.68
4.13
5.49
3.13
0.72
22.83
4.13
3.98
28
113.05
EPS¥
181.02
191.38
215.61
233.64
246.83
227.36
249.42
230.20
246.58
271.63
125.06
1.93%
5.31%
—
16.33
EPS growth%
3.24
3.95
4.74
4.00
6.79
8.27
6.32
4.91
5.29
6.28
2.51
6.28
5.10
28
155.23
Bookvalue per sh¥
114.71
108.48
103.91
94.57
82.14
81.60
71.29
69.27
63.92
60.05
68.29
(6.07%)
(5.69%)
—
175.20
FCF per share¥
32.87
33.66
38.25
41.16
45.17
42.71
42.01
43.06
44.01
43.32
56.20
(0.83%)
2.84%
—
175.56
Dividend per sh¥
196.94
196.42
197.55
203.21
243.60
244.56
238.35
280.00
319.19
351.97
183.26
7.64%
6.26%
—
28.11
Div yield (avg)%
10.66
8.10
5.81
8.16
7.97
5.31
6.26
4.45
6.26
4.84
20.15
5.31
6.26
94
10.23
Payout ratio%
34.16
31.23
33.52
34.66
37.21
34.74
37.00
37.04
36.20
38.74
5.41
37.00
35.47
68
4.340
Shares (diluted)M
4.703
4.244
4.744
5.125
5.317
5.743
5.459
5.989
6.058
6.466
4.234
3.99%
4.21%
21
12.62
Buyback yield%
20.32
20.97
18.24
19.30
22.04
19.47
17.25
16.26
18.50
17.55
17.30
17.55
18.90
28
1.153
D/E ratiox
0.974
1.164
1.137
1.325
1.580
1.779
1.971
1.980
1.991
2.317
0.315
1.980
1.679
13
0.860
Enterprise value¥B
1.084
1.217
1.385
1.540
1.747
1.913
1.865
1.785
1.975
2.024
0.517
2.99%
7.69%
91
1.213
LT debt¥B
1.139
1.097
1.243
1.330
1.380
1.445
1.326
1.292
1.405
1.612
0.918
3.16%
4.83%
58
Revenue
¥1.529B
8.92%
1.00×
Cost of revenue
¥1.069B
8.91%
1.00×
Operating expenses
¥308.3M
9.06%
1.01×
Goodwill & intangibles
18.25%
Spread over hurdle
(1.80%)