0.276
Revenue¥B
1.801
1.856
1.963
2.040
2.156
2.193
2.285
2.363
2.425
2.555
0.289
3.45%
3.69%
65
28.58
Revenue growth%
20.12
19.26
21.83
20.38
18.02
15.69
13.94
15.24
15.25
13.07
8.34
15.24
16.85
71
23.36
Gross margin%
17.22
15.71
15.18
13.16
14.51
13.12
10.83
10.77
10.80
9.49
3.18
10.80
13.14
18
3.92
Operating margin%
25.10
25.51
23.93
24.32
23.87
25.21
25.26
27.06
24.68
24.23
19.64
25.21
24.89
12
12.96
Net margin%
9.47
8.06
5.77
7.94
10.52
10.85
12.53
12.83
14.37
14.70
16.01
12.83
10.68
11
35.64
P/E ratio (avg)x
6.380
5.751
6.010
5.716
4.854
4.575
4.790
4.544
4.756
4.854
9.923
4.756
4.854
71
26.92
EV/EBITx
23.51
27.88
32.76
33.82
40.32
44.71
45.27
44.80
48.37
56.75
11.34
45.27
42.52
51
6.28
FCF yield (avg)%
18.76
18.02
17.81
19.30
16.84
14.23
17.08
18.01
19.91
20.06
19.21
18.01
18.01
73
12.07
FCF margin%
16.64
16.17
18.58
16.42
15.41
13.91
12.57
12.29
10.77
12.32
10.33
12.32
14.66
74
1.516
FCF / Net incomex
1.071
1.155
1.256
1.232
1.134
1.195
1.189
1.225
1.187
1.341
1.126
1.195
1.192
15
2.63
ROIC%
5.67
4.40
6.82
6.20
5.08
6.21
6.24
8.97
10.68
9.92
11.18
8.97
6.23
93
27.78
Return on equity%
24.43
22.40
24.13
22.18
19.48
21.07
20.28
22.90
24.20
24.74
15.17
22.90
22.65
81
15.09
Return on assets%
17.25
18.27
16.14
18.12
17.90
18.46
19.34
18.28
16.05
17.86
5.24
18.28
18.01
10
165.13
EPS¥
72.40
73.10
66.98
64.00
62.86
68.00
64.31
67.21
71.82
66.77
178.73
1.21%
—
—
25.24
EPS growth%
17.22
20.16
20.08
20.60
22.66
21.66
21.95
21.47
18.78
16.58
15.31
21.47
20.38
79
174.23
Bookvalue per sh¥
520.44
535.82
620.80
683.06
817.61
824.07
872.13
921.12
1,044
1,080
256.36
5.73%
7.21%
—
121.24
FCF per share¥
104.21
100.12
99.00
88.57
79.12
79.33
68.77
71.51
73.51
74.19
363.41
(1.28%)
(2.56%)
—
391.94
Dividend per sh¥
224.07
231.13
258.20
245.94
250.13
262.35
237.38
233.68
250.26
264.59
417.24
1.13%
0.91%
—
7.01
Div yield (avg)%
7.80
8.86
9.58
10.56
11.69
11.22
10.18
10.81
10.26
8.98
14.72
10.26
10.22
14
25.74
Payout ratio%
8.22
6.93
4.18
1.27
0.45
1.84
1.57
0.40
0.40
1.73
12.57
1.57
1.65
76
4.625
Shares (diluted)M
5.501
6.420
6.924
6.998
7.086
7.952
9.208
10.07
11.74
13.69
4.514
14.07%
9.20%
19
18.69
Buyback yield%
8.15
9.60
11.12
9.70
12.46
9.57
9.60
11.84
13.61
15.00
6.43
11.84
10.41
32
0.904
D/E ratiox
0.837
0.756
0.727
0.761
0.676
0.660
0.686
0.739
0.724
0.627
1.761
0.686
0.726
10
1.785
Enterprise value¥B
0.671
0.601
0.555
0.528
0.552
0.502
0.501
0.444
0.388
0.369
1.306
(7.77%)
(5.38%)
69
1.213
LT debt¥B
2.679
2.402
2.360
2.116
2.117
2.095
1.969
2.029
1.926
2.126
2.133
0.08%
(1.26%)
18
Revenue
¥2.555B
3.69%
1.00×
Cost of revenue
¥1.788B
3.69%
1.00×
Operating expenses
¥356.1M
4.71%
1.10×
Goodwill & intangibles
16.57%
Spread over hurdle
82.20%