4.397
Revenue¥B
3.354
3.488
3.498
3.530
3.564
3.684
3.729
3.804
3.900
3.941
4.786
2.03%
1.65%
75
7.78
Revenue growth%
23.05
24.76
27.51
27.79
25.27
27.54
25.03
27.74
26.91
29.91
5.66
27.54
27.21
67
21.64
Gross margin%
23.96
21.61
21.53
19.03
19.13
17.58
17.84
15.84
13.63
11.61
12.34
15.84
18.44
13
21.03
Operating margin%
25.64
23.83
25.68
28.16
27.17
28.39
28.48
27.77
26.46
24.21
2.23
27.77
26.82
10
11.39
Net margin%
9.66
10.14
10.44
11.59
11.68
14.61
12.00
9.99
7.80
7.17
23.31
9.99
10.29
26
31.36
P/E ratio (avg)x
18.77
19.80
19.25
17.81
17.11
17.06
15.57
17.05
19.23
17.99
37.08
17.06
17.90
13
10.93
EV/EBITx
81.65
83.46
89.84
103.6
114.6
120.7
122.2
138.3
142.3
165.4
19.64
138.3
117.6
19
19.89
FCF yield (avg)%
23.46
24.25
26.19
23.69
25.70
25.24
26.48
28.88
31.05
28.71
20.97
28.71
25.94
19
25.00
FCF margin%
9.65
7.78
5.95
4.23
1.89
4.51
5.32
7.48
4.87
3.18
28.87
4.87
5.09
73
0.885
FCF / Net incomex
0.851
0.850
0.797
0.721
0.654
0.686
0.607
0.591
0.529
0.566
1.301
0.591
0.670
27
21.75
ROIC%
8.68
5.88
6.04
8.79
9.20
6.58
7.73
6.35
6.12
8.38
8.51
6.58
7.15
18
16.08
Return on equity%
23.37
24.77
23.95
26.78
27.32
25.31
26.44
26.36
28.49
31.18
21.07
26.44
26.40
93
5.32
Return on assets%
10.66
7.96
10.72
10.13
12.02
10.19
9.85
9.73
10.44
11.24
2.56
10.19
10.31
92
178.25
EPS¥
321.49
322.13
357.21
358.19
409.04
477.72
487.54
507.57
557.62
552.15
196.49
6.18%
6.38%
—
25.80
EPS growth%
17.99
16.84
17.35
18.04
16.69
19.34
18.72
21.65
22.52
21.21
19.40
21.21
18.38
91
323.66
Bookvalue per sh¥
76.09
82.33
73.71
75.68
79.37
77.19
84.68
85.97
80.26
73.35
182.00
(1.56%)
(0.22%)
—
67.23
FCF per share¥
55.30
53.49
51.49
49.46
54.91
51.26
49.95
46.24
45.16
48.59
340.24
(2.42%)
(1.96%)
—
203.19
Dividend per sh¥
163.99
178.68
173.96
194.67
225.75
218.75
205.53
236.65
241.91
247.65
139.08
1.87%
5.66%
—
28.53
Div yield (avg)%
32.12
34.68
34.14
32.49
29.88
32.14
32.11
29.45
26.50
25.85
24.62
29.45
32.12
88
22.33
Payout ratio%
6.70
8.64
6.04
4.66
5.87
6.63
7.65
7.11
7.89
7.58
7.43
7.58
6.90
13
12.54
Shares (diluted)M
17.83
18.06
16.94
17.26
16.09
16.64
16.89
19.38
20.72
20.38
13.08
4.85%
2.38%
30
19.47
Buyback yield%
12.40
15.01
12.26
9.61
8.16
7.51
7.58
10.42
9.00
10.72
10.79
9.00
10.02
85
0.867
D/E ratiox
1.231
1.229
1.354
1.488
1.430
1.463
1.475
1.371
1.405
1.541
1.709
1.463
1.417
14
3.993
Enterprise value¥B
1.642
1.903
2.213
2.221
2.411
2.416
2.415
2.623
2.548
2.972
2.113
4.27%
7.22%
32
4.188
LT debt¥B
1.885
1.760
1.771
1.825
1.971
1.675
1.554
1.403
1.496
1.601
5.445
(4.08%)
(3.05%)
90
Revenue
¥3.941B
1.65%
1.00×
Cost of revenue
¥2.158B
1.89%
1.02×
Operating expenses
¥583.9M
1.39%
0.97×
Cash and investments
16.86%
Spread over hurdle
11.71%