0.830
Revenue¥B
2.216
2.351
2.553
2.754
2.978
3.218
3.468
3.658
3.845
4.184
0.876
7.04%
7.46%
90
25.21
Revenue growth%
4.30
3.78
4.84
5.61
3.00
2.40
3.37
5.37
4.49
2.11
25.62
3.37
4.04
86
23.16
Gross margin%
15.65
17.13
17.70
16.02
17.80
16.87
18.39
19.28
18.89
20.72
18.86
18.89
17.75
93
26.09
Operating margin%
21.66
19.81
20.10
19.36
19.32
19.61
22.48
19.68
20.33
19.69
11.84
19.69
19.75
51
13.42
Net margin%
20.28
20.16
22.30
19.63
19.32
17.11
16.38
16.76
16.39
13.75
26.86
16.39
18.22
57
33.32
P/E ratio (avg)x
11.13
11.86
13.85
13.48
13.30
13.44
14.26
13.75
13.43
13.17
28.41
13.44
13.43
21
35.38
EV/EBITx
33.27
34.09
33.25
35.96
42.32
44.78
50.75
55.29
57.54
65.70
12.81
55.29
43.55
56
17.63
FCF yield (avg)%
24.53
21.88
21.90
24.64
25.80
23.36
22.32
20.10
18.80
16.60
15.13
20.10
22.11
36
29.12
FCF margin%
13.35
14.11
14.45
14.71
13.78
12.71
14.45
13.19
16.06
16.80
25.48
14.45
14.28
70
1.188
FCF / Net incomex
0.832
1.006
1.125
1.360
1.466
1.671
1.744
2.026
2.371
2.829
0.706
2.026
1.569
27
19.15
ROIC%
28.76
26.35
25.53
23.79
23.78
23.28
25.70
26.45
25.72
26.92
20.17
25.72
25.71
38
28.35
Return on equity%
7.41
8.62
6.12
6.96
8.21
5.50
4.01
1.04
1.92
2.96
2.92
2.96
5.81
31
18.91
Return on assets%
19.05
18.64
20.83
18.75
16.10
15.64
15.07
13.42
11.74
13.27
11.97
13.42
15.87
37
242.29
EPS¥
309.97
358.66
399.88
439.46
427.58
479.76
521.68
608.55
709.05
740.25
249.39
11.60%
10.37%
—
5.72
EPS growth%
26.46
28.90
28.57
27.73
27.94
26.02
23.21
24.74
26.72
25.62
25.70
25.62
26.59
82
155.89
Bookvalue per sh¥
242.92
291.38
303.22
303.79
334.15
335.89
370.26
360.66
372.53
419.39
68.13
4.65%
5.81%
—
152.84
FCF per share¥
82.69
77.66
72.21
66.13
68.73
74.49
73.90
67.62
67.81
58.38
200.40
(3.21%)
(3.50%)
—
92.72
Dividend per sh¥
190.98
213.44
221.39
223.38
222.52
243.14
256.08
260.08
275.51
280.20
242.20
4.72%
3.41%
—
13.72
Div yield (avg)%
17.80
16.36
14.90
14.98
11.98
11.24
14.05
12.52
13.24
16.08
9.47
13.24
14.47
61
27.95
Payout ratio%
0.40
0.40
0.40
1.15
2.32
5.19
3.29
6.10
4.53
7.19
2.05
5.19
2.80
93
11.03
Shares (diluted)M
15.33
16.43
18.14
18.37
20.42
21.69
20.27
22.51
21.41
22.46
10.70
1.92%
5.49%
83
7.16
Buyback yield%
13.88
14.72
15.82
14.53
16.44
13.71
12.30
13.20
15.66
16.38
12.73
13.71
14.62
28
1.472
D/E ratiox
0.312
0.295
0.299
0.270
0.286
0.261
0.242
0.206
0.182
0.171
1.020
0.206
0.265
62
0.779
Enterprise value¥B
5.878
6.455
6.827
8.056
8.891
10.72
11.95
12.38
13.74
14.69
2.030
10.56%
11.60%
44
1.431
LT debt¥B
5.041
5.781
5.608
6.381
6.512
6.798
7.580
8.427
9.253
9.077
3.475
6.87%
7.80%
74
Revenue
¥4.184B
7.46%
1.00×
Cost of revenue
¥2.929B
7.46%
1.00×
Operating expenses
¥839.3M
8.21%
1.07×
Goodwill & intangibles
15.97%
Spread over hurdle
(3.05%)