1.105
Revenue¥B
2.038
2.004
2.026
2.020
2.019
1.993
1.957
1.953
1.932
1.979
1.181
(0.40%)
(0.32%)
89
12.41
Revenue growth%
26.56
26.97
29.04
31.12
33.23
34.05
33.66
35.36
38.18
38.07
10.47
35.36
33.45
17
24.21
Gross margin%
4.89
4.59
5.84
5.38
5.96
8.55
10.35
8.91
8.46
6.61
22.46
8.55
6.29
17
23.55
Operating margin%
3.30
4.01
5.39
2.74
4.89
7.42
9.91
7.18
6.90
7.91
11.54
7.42
6.15
80
15.63
Net margin%
21.89
22.27
22.12
20.51
17.92
19.40
17.25
18.22
19.03
17.16
29.45
18.22
19.22
9
34.54
P/E ratio (avg)x
12.43
13.42
12.28
11.05
12.17
11.23
11.55
10.69
10.69
9.620
26.70
10.69
11.39
32
21.04
EV/EBITx
32.41
35.25
39.73
43.15
48.13
53.76
59.46
64.62
58.65
63.80
24.38
59.46
50.95
32
22.48
FCF yield (avg)%
24.38
22.45
25.03
23.32
25.13
25.85
24.44
27.37
29.48
32.31
27.41
27.37
25.08
77
9.59
FCF margin%
27.05
24.19
23.56
22.81
24.33
22.22
21.98
23.38
22.11
20.46
23.22
22.11
23.09
44
0.629
FCF / Net incomex
0.714
0.717
0.748
0.838
0.882
0.991
1.069
1.161
1.146
1.143
1.776
1.143
0.937
15
3.96
ROIC%
27.70
26.88
28.31
28.79
30.29
31.40
29.92
29.26
28.62
28.43
5.93
29.26
28.70
25
11.29
Return on equity%
25.67
24.90
24.90
27.89
30.85
29.84
27.39
25.41
28.40
28.38
23.84
28.38
27.64
57
6.92
Return on assets%
16.80
18.15
16.39
16.27
18.45
15.67
13.40
10.57
13.31
14.08
11.99
13.40
15.97
83
33.00
EPS¥
134.12
146.69
154.88
161.25
162.64
181.35
181.04
179.77
191.69
213.60
34.23
5.60%
4.99%
—
27.11
EPS growth%
14.62
14.44
12.96
12.22
10.39
8.67
7.63
6.03
5.54
7.32
9.58
7.32
9.53
37
115.80
Bookvalue per sh¥
56.68
51.57
48.36
51.74
48.03
44.01
41.88
44.87
38.95
39.58
24.48
(3.80%)
(4.05%)
—
37.04
FCF per share¥
53.75
58.55
64.24
62.83
56.78
51.98
58.06
59.97
63.90
58.71
114.90
0.67%
1.33%
—
118.52
Dividend per sh¥
162.15
188.46
211.47
213.56
224.81
259.35
256.08
266.30
256.82
251.68
72.48
2.28%
4.06%
—
2.92
Div yield (avg)%
13.57
14.98
14.29
13.93
11.83
11.59
14.03
15.02
12.60
15.04
19.25
14.03
13.98
62
15.60
Payout ratio%
11.55
10.92
12.70
15.31
13.83
14.00
16.50
17.33
19.54
18.36
29.95
17.33
14.66
52
6.445
Shares (diluted)M
7.367
7.524
7.121
8.050
8.963
8.897
10.01
11.03
10.14
11.38
6.310
4.89%
3.98%
62
19.20
Buyback yield%
17.56
16.91
15.26
15.20
15.37
14.15
13.80
12.45
14.18
16.94
19.16
14.15
15.23
14
0.250
D/E ratiox
1.370
1.492
1.583
1.640
1.707
1.929
2.155
2.313
2.418
2.467
0.890
2.313
1.818
15
1.475
Enterprise value¥B
1.303
1.379
1.472
1.278
1.379
1.215
1.147
1.081
1.113
1.129
0.179
(3.93%)
(1.88%)
37
1.678
LT debt¥B
1.799
1.826
2.007
2.236
2.109
2.366
2.391
2.553
2.576
2.880
1.837
6.43%
4.99%
17
Revenue
¥1.979B
(0.32%)
1.00×
Cost of revenue
¥1.099B
0.14%
1.05×
Operating expenses
¥349.4M
(1.20%)
0.91×
Cash and investments
16.77%
Goodwill & intangibles
15.48%
Spread over hurdle
17.91%