0.794
Revenue¥B
1.015
1.064
1.141
1.200
1.261
1.323
1.407
1.483
1.570
0.885
0.835
5.53%
5.95%
14
15.54
Revenue growth%
18.07
16.76
19.46
18.82
16.04
17.66
16.84
18.93
19.96
28.50
16.18
17.66
17.87
21
26.32
Gross margin%
30.87
30.22
31.63
30.92
32.04
30.18
27.42
28.12
26.41
27.37
19.44
28.12
30.20
90
27.01
Operating margin%
13.85
11.24
12.48
15.43
16.60
14.70
16.60
16.20
18.68
14.77
19.68
16.60
15.07
44
12.68
Net margin%
13.41
14.45
17.06
16.55
16.22
17.21
17.86
19.25
20.60
5.35
11.69
17.86
16.80
48
10.49
P/E ratio (avg)x
18.13
20.02
19.98
17.95
19.30
21.00
18.90
18.55
18.63
26.82
13.33
18.90
19.10
49
12.00
EV/EBITx
56.45
62.30
63.29
73.82
81.54
95.34
103.7
109.7
120.6
37.72
6.938
103.7
77.68
52
12.21
FCF yield (avg)%
10.57
10.46
13.03
11.83
12.86
11.77
13.23
14.45
17.31
12.24
3.27
13.23
12.35
46
18.55
FCF margin%
4.01
4.34
4.55
5.77
5.94
5.79
4.69
6.62
6.66
28.17
17.56
5.94
5.23
29
1.226
FCF / Net incomex
1.165
1.323
1.423
1.358
1.487
1.584
1.604
1.626
1.729
1.687
1.703
1.604
1.455
31
5.84
ROIC%
31.97
30.69
31.37
30.82
28.77
27.66
30.25
27.98
25.54
13.63
14.76
27.98
29.85
31
9.75
Return on equity%
10.62
12.26
14.96
15.65
13.43
15.83
16.03
15.14
15.16
25.73
23.45
15.16
15.05
12
4.56
Return on assets%
21.80
19.81
21.18
24.05
25.21
27.03
25.53
28.15
28.41
26.67
6.65
27.03
24.63
62
33.58
EPS¥
126.32
132.11
124.69
112.56
125.39
127.95
130.32
143.87
156.07
34.63
36.83
6.76%
2.13%
—
13.95
EPS growth%
6.60
6.18
7.41
6.42
7.48
10.15
7.83
5.68
3.69
26.15
12.35
7.48
6.51
37
48.03
Bookvalue per sh¥
260.04
264.86
298.36
328.32
305.47
296.68
273.92
303.77
341.55
45.92
32.10
0.79%
4.26%
—
73.38
FCF per share¥
228.69
270.85
269.27
293.08
328.76
316.18
376.47
382.23
450.38
115.65
118.92
8.97%
8.89%
—
35.76
Dividend per sh¥
119.12
116.09
106.17
104.21
109.06
99.78
105.85
91.88
79.74
85.92
59.94
(5.21%)
(5.00%)
—
9.39
Div yield (avg)%
10.40
9.04
9.18
10.54
10.13
11.33
9.11
10.41
12.18
2.67
22.63
10.41
10.27
12
19.94
Payout ratio%
10.83
9.55
9.71
8.47
8.53
5.55
3.10
3.36
2.76
25.58
29.57
3.36
8.50
86
2.553
Shares (diluted)M
3.482
4.098
4.299
4.801
5.665
5.922
6.229
7.119
8.255
2.470
2.484
11.45%
10.10%
13
4.34
Buyback yield%
20.00
18.07
20.51
20.87
18.99
16.19
18.96
16.62
14.67
18.23
23.01
16.62
18.98
52
0.591
D/E ratiox
1.493
1.748
1.686
1.816
2.059
1.944
1.945
1.887
1.861
1.176
1.278
1.944
1.839
71
458.5
Enterprise value¥M
625.3
718.7
776.4
812.0
774.7
835.4
779.3
811.7
870.8
726.0
426.7
1.41%
3.02%
22
0.983
LT debt¥B
2.004
2.286
2.755
3.250
3.661
3.578
4.176
4.883
4.891
0.622
0.106
8.52%
12.40%
46
Revenue
¥1.570B
5.95%
1.00×
Cost of revenue
¥1.004B
5.89%
0.99×
Operating expenses
¥299.5M
6.28%
1.03×
Cash and investments
17.31%
Property and equipment
15.84%
Return on capital
125.59%
Spread over hurdle
119.63%