0.450
Revenue¥B
1.878
1.905
1.945
2.030
2.091
2.124
2.178
2.278
2.387
0.480
0.497
3.29%
3.10%
39
4.50
Revenue growth%
10.86
11.02
13.84
14.14
13.11
14.52
14.12
11.78
12.24
18.78
6.73
13.11
12.68
31
9.38
Gross margin%
23.25
22.82
21.78
20.23
20.10
18.01
19.33
20.53
23.27
5.93
2.23
20.10
21.16
23
6.57
Operating margin%
4.46
2.46
0.40
2.78
4.49
5.80
3.29
4.20
3.32
2.29
25.95
4.20
3.76
29
15.32
Net margin%
25.79
23.81
25.81
25.82
24.41
24.79
27.56
27.09
27.64
4.90
29.48
27.09
25.80
93
30.92
P/E ratio (avg)x
26.17
23.77
21.71
23.04
22.43
20.91
18.77
19.47
17.40
19.19
20.04
19.47
22.07
76
31.65
EV/EBITx
25.09
23.72
25.01
25.07
24.59
22.30
23.96
25.97
28.25
32.99
30.00
24.59
25.04
84
18.66
FCF yield (avg)%
15.32
16.84
17.57
18.45
18.06
15.24
16.28
17.56
14.98
9.16
3.80
16.28
16.56
60
2.25
FCF margin%
18.33
18.45
20.32
20.39
22.45
23.90
22.17
23.20
25.04
4.06
3.33
23.20
21.30
59
0.727
FCF / Net incomex
0.208
0.198
0.199
0.172
0.180
0.194
0.210
0.224
0.208
1.261
0.240
0.208
0.203
38
17.02
ROIC%
10.55
9.31
12.20
11.45
12.67
13.23
15.79
18.20
19.02
6.12
17.99
15.79
12.44
66
11.00
Return on equity%
27.02
29.80
27.66
29.86
30.89
30.64
30.44
29.75
28.68
18.17
14.41
30.44
29.78
53
15.15
Return on assets%
18.11
18.16
19.55
18.56
16.66
19.03
17.82
18.66
19.12
18.59
9.75
18.66
18.61
53
36.73
EPS¥
308.50
373.61
420.46
494.02
538.99
591.19
676.61
685.28
801.56
38.99
44.17
10.16%
13.07%
—
27.25
EPS growth%
4.39
5.32
2.84
0.59
0.72
0.40
1.77
1.34
3.86
22.01
28.50
1.34
2.31
6
146.35
Bookvalue per sh¥
102.22
96.67
93.18
103.60
106.97
112.20
112.54
106.55
105.09
47.74
199.15
0.29%
0.48%
—
214.89
FCF per share¥
130.60
133.37
139.93
142.91
152.87
153.48
152.56
159.19
162.03
163.71
132.15
2.54%
3.89%
—
86.75
Dividend per sh¥
66.84
63.82
71.34
78.59
73.78
68.96
62.70
61.88
64.70
178.90
60.51
(3.81%)
(1.00%)
—
4.71
Div yield (avg)%
32.39
31.30
31.45
31.41
30.56
29.55
26.82
26.13
28.98
11.60
10.48
28.98
30.31
23
11.48
Payout ratio%
4.91
3.79
4.47
4.46
4.25
3.56
5.13
3.45
3.86
18.90
13.71
3.86
4.35
35
7.490
Shares (diluted)M
8.340
8.584
9.074
9.440
10.20
10.63
11.97
12.60
14.32
7.510
7.390
8.69%
6.11%
92
25.20
Buyback yield%
9.29
11.30
13.28
15.60
16.66
18.04
17.24
16.47
14.30
4.35
25.81
16.66
14.95
59
1.699
D/E ratiox
2.147
2.115
2.301
2.484
2.408
2.682
2.644
2.723
3.000
0.130
0.708
2.682
2.446
89
0.413
Enterprise value¥B
1.166
1.187
1.123
1.074
0.999
1.001
1.030
1.024
0.908
0.986
0.363
(3.30%)
(1.31%)
90
1.728
LT debt¥B
2.705
3.253
3.874
4.396
5.216
5.444
5.912
5.975
7.139
0.249
0.675
10.18%
12.37%
15
Revenue
¥2.387B
3.10%
1.00×
Cost of revenue
¥1.224B
2.76%
0.97×
Operating expenses
¥362.3M
3.26%
1.02×
Cash and investments
19.64%
Spread over hurdle
13.76%