0.073
Revenue¥B
0.690
0.737
0.784
0.832
0.876
0.916
0.968
1.014
1.063
1.115
0.079
4.94%
5.39%
27
25.41
Revenue growth%
13.50
14.34
11.91
14.11
17.08
18.74
16.85
16.65
17.89
15.76
21.36
16.85
16.21
64
6.40
Gross margin%
11.16
12.29
14.95
16.10
17.68
15.33
15.78
15.39
18.19
18.25
15.20
15.78
15.58
56
12.90
Operating margin%
11.39
13.12
13.83
14.97
13.74
13.47
13.34
11.98
11.24
11.81
29.46
11.98
13.23
27
17.15
Net margin%
11.71
10.84
10.46
10.51
8.63
7.61
4.98
7.05
8.98
6.43
5.64
7.05
8.81
71
23.81
P/E ratio (avg)x
10.10
9.998
8.763
8.248
8.669
7.666
7.850
7.961
8.366
7.573
12.84
7.850
8.307
30
26.15
EV/EBITx
18.30
19.52
20.68
22.04
20.71
22.12
20.15
18.86
18.14
16.16
29.67
18.86
19.84
93
22.99
FCF yield (avg)%
5.30
4.42
6.37
5.13
6.52
4.98
4.59
5.85
4.10
5.52
11.38
4.98
5.21
82
9.03
FCF margin%
6.24
4.35
5.03
6.67
9.20
7.79
9.76
9.13
8.30
6.67
8.07
8.30
7.23
22
1.412
FCF / Net incomex
0.811
0.913
1.010
1.093
1.169
1.221
1.399
1.433
1.426
1.533
0.991
1.426
1.195
14
19.06
ROIC%
12.35
11.12
9.95
8.31
8.78
7.22
9.76
12.61
11.30
9.97
4.64
9.97
9.96
70
29.22
Return on equity%
23.49
25.84
24.20
25.88
23.04
25.49
22.81
22.17
20.83
20.49
10.02
22.17
23.26
13
27.62
Return on assets%
19.15
17.19
16.01
17.05
15.31
14.14
14.48
12.80
12.31
11.24
4.15
12.80
14.89
94
229.62
EPS¥
326.66
349.58
323.11
320.56
339.65
383.32
372.70
362.47
361.57
375.07
243.87
2.00%
2.73%
—
17.79
EPS growth%
23.51
21.03
18.73
17.11
16.76
18.09
15.14
13.26
13.92
12.98
26.25
13.92
16.94
10
251.91
Bookvalue per sh¥
59.08
58.75
58.06
63.73
66.13
66.34
62.43
56.46
61.49
63.84
39.63
(0.70%)
1.17%
—
282.15
FCF per share¥
79.07
81.15
71.50
72.89
77.43
77.53
73.39
79.82
69.27
68.04
193.76
(2.55%)
(1.28%)
—
256.11
Dividend per sh¥
235.05
219.79
234.27
254.27
241.92
233.57
238.10
219.03
236.40
225.14
230.19
(1.43%)
0.05%
—
23.45
Div yield (avg)%
25.04
27.40
29.68
28.33
27.12
25.12
22.26
22.55
22.57
21.01
29.10
22.55
25.08
54
3.55
Payout ratio%
6.51
4.04
4.23
2.72
2.32
3.46
5.86
3.31
5.68
3.38
28.00
3.46
3.75
5
1.438
Shares (diluted)M
1.795
1.757
1.895
2.020
2.286
2.292
2.412
2.727
2.615
2.817
1.444
4.26%
4.48%
13
16.89
Buyback yield%
11.32
12.73
13.15
13.07
14.94
16.77
16.04
18.07
18.85
16.88
11.72
16.88
15.49
31
1.599
D/E ratiox
0.822
0.828
0.802
0.785
0.728
0.734
0.667
0.713
0.674
0.692
1.739
0.692
0.731
10
838.5
Enterprise value¥M
464.1
510.9
484.4
496.4
515.8
590.3
678.3
664.5
683.6
749.5
530.6
7.76%
5.79%
81
267.9
LT debt¥M
310.1
309.5
323.1
358.2
370.3
335.0
321.4
341.7
378.6
419.2
223.0
2.51%
3.58%
48
Revenue
¥1.115B
5.39%
1.00×
Cost of revenue
¥780.4M
5.39%
1.00×
Operating expenses
¥150.7M
4.38%
0.91×
Cash and investments
16.71%
Goodwill & intangibles
15.72%
Spread over hurdle
(1.27%)