0.882
Revenue¥B
0.636
0.682
0.734
0.778
0.811
0.849
0.924
0.996
1.084
1.169
0.900
7.57%
6.82%
65
29.85
Revenue growth%
22.49
22.12
23.64
23.46
21.89
19.36
18.55
16.74
19.25
19.86
6.37
19.25
20.87
28
17.25
Gross margin%
11.15
13.34
14.89
12.06
13.84
16.04
18.67
21.39
23.40
24.23
25.35
21.39
15.47
46
27.98
Operating margin%
17.70
15.99
14.68
14.18
14.41
12.16
11.08
12.88
13.53
15.63
10.23
12.88
14.29
24
24.02
Net margin%
7.38
8.57
5.70
7.15
8.22
7.88
7.93
8.57
6.90
9.12
10.55
7.93
7.90
61
32.03
P/E ratio (avg)x
32.18
35.30
35.27
40.55
48.15
45.89
46.95
52.89
56.71
65.43
21.10
52.89
46.42
88
13.60
EV/EBITx
16.87
16.06
17.75
17.69
19.92
20.87
21.50
23.28
21.25
22.30
36.32
21.50
20.40
84
23.84
FCF yield (avg)%
27.23
30.13
32.06
32.93
33.53
36.04
36.97
35.02
35.74
35.37
9.14
35.74
34.27
78
2.39
FCF margin%
1.77
3.27
1.64
3.14
4.42
5.00
5.31
6.81
6.05
7.33
2.75
6.05
4.71
48
0.995
FCF / Net incomex
0.188
0.209
0.205
0.200
0.193
0.186
0.199
0.190
0.202
0.183
1.030
0.190
0.196
16
21.48
ROIC%
13.17
13.57
12.43
12.98
14.56
14.32
14.63
13.27
12.67
13.44
6.56
13.44
13.35
23
9.52
Return on equity%
19.59
19.80
19.11
20.89
20.50
18.66
21.51
21.75
20.35
18.18
27.59
20.35
20.07
31
9.72
Return on assets%
12.04
9.14
6.73
6.47
5.67
6.09
8.28
6.12
4.78
7.63
16.93
6.12
6.60
93
74.87
EPS¥
216.00
219.67
242.15
235.84
279.34
324.46
343.84
394.18
402.80
453.46
78.88
10.17%
7.51%
—
10.41
EPS growth%
26.37
25.02
26.01
27.98
29.75
30.87
29.06
26.08
25.69
28.09
20.44
28.09
27.18
44
120.00
Bookvalue per sh¥
152.60
152.69
170.82
159.26
172.49
177.68
197.96
215.37
195.44
177.13
143.02
0.53%
2.13%
—
128.99
FCF per share¥
100.55
117.79
115.77
112.87
118.17
135.12
138.32
133.75
148.12
168.01
39.88
7.29%
6.57%
—
122.18
Dividend per sh¥
111.19
125.58
144.22
162.77
191.54
230.90
264.93
316.76
317.72
357.58
63.08
13.30%
12.99%
—
23.98
Div yield (avg)%
5.11
2.18
0.40
0.40
1.62
0.40
2.37
4.37
6.81
8.38
22.75
4.37
2.28
48
20.39
Payout ratio%
17.58
15.47
15.06
12.56
10.14
10.77
9.29
7.05
5.14
3.79
23.54
7.05
10.46
82
2.896
Shares (diluted)M
3.460
3.376
3.536
3.786
4.197
4.527
4.787
4.694
4.496
4.699
2.941
2.28%
4.22%
81
29.63
Buyback yield%
26.18
25.15
22.18
22.48
21.22
21.63
19.44
20.67
21.40
22.17
26.20
21.40
21.90
27
1.048
D/E ratiox
0.868
0.814
0.797
0.814
0.864
0.896
1.002
1.037
1.065
1.111
1.125
1.037
0.882
37
0.862
Enterprise value¥B
1.258
1.524
1.838
2.092
2.328
2.682
2.809
3.322
3.295
3.624
0.900
9.25%
11.49%
53
788.6
LT debt¥M
175.8
186.7
182.6
202.3
201.1
210.2
207.4
219.1
212.4
198.9
899.5
(0.21%)
2.24%
56
Revenue
¥1.169B
6.82%
1.00×
Cost of revenue
¥604.5M
6.96%
1.01×
Operating expenses
¥240.3M
7.31%
1.05×
Goodwill & intangibles
15.18%
Spread over hurdle
12.47%