2.518
Revenue¥B
3.419
3.594
3.681
3.800
3.911
4.042
4.237
4.534
4.827
5.031
2.678
5.17%
4.38%
34
9.34
Revenue growth%
18.62
21.16
21.31
22.11
21.19
19.40
20.49
21.57
19.94
21.66
2.75
20.49
21.17
77
27.14
Gross margin%
7.86
4.95
5.17
4.54
3.87
1.34
0.40
0.56
3.39
4.70
22.56
1.34
4.20
61
4.52
Operating margin%
10.96
10.71
7.87
10.40
11.89
10.50
10.12
11.77
8.87
9.82
9.98
10.12
10.45
76
18.07
Net margin%
27.34
25.23
25.46
26.56
28.98
30.44
31.33
31.60
34.12
34.31
28.56
31.60
29.71
92
32.95
P/E ratio (avg)x
14.42
14.54
15.25
14.65
14.15
13.93
15.72
17.33
15.93
15.50
16.45
15.72
14.95
55
25.05
EV/EBITx
33.62
33.66
32.66
30.40
29.32
31.45
33.75
31.05
34.32
34.20
28.77
33.75
33.14
79
12.35
FCF yield (avg)%
24.64
24.76
27.64
28.38
31.19
30.75
29.06
26.43
23.77
24.50
18.66
26.43
27.03
37
20.73
FCF margin%
27.35
25.71
27.82
29.37
27.96
25.92
26.51
26.66
27.70
27.19
25.36
26.66
27.27
76
1.323
FCF / Net incomex
0.184
0.175
0.173
0.182
0.168
0.153
0.150
0.161
0.140
0.137
0.960
0.150
0.164
61
12.17
ROIC%
5.67
5.61
7.28
9.16
10.04
8.31
5.38
5.91
4.03
1.21
4.75
5.38
5.79
32
10.54
Return on equity%
31.45
33.83
32.19
31.13
32.57
30.48
30.44
30.05
27.92
26.49
12.49
30.05
30.81
29
14.13
Return on assets%
25.41
27.56
27.95
26.14
23.63
25.25
26.24
27.92
28.11
27.48
4.29
27.48
26.86
27
117.80
EPS¥
47.50
45.93
46.68
50.10
47.06
50.98
51.85
52.55
59.07
59.57
123.92
4.83%
1.39%
—
7.86
EPS growth%
18.23
19.01
16.64
15.68
16.54
16.50
13.76
12.59
11.87
12.78
18.38
12.78
16.09
92
135.90
Bookvalue per sh¥
169.47
179.36
187.79
189.35
195.61
212.20
236.87
232.68
244.44
230.20
127.38
3.31%
2.77%
—
28.58
FCF per share¥
88.94
95.40
90.56
102.06
110.51
103.61
103.15
110.35
108.28
102.04
141.59
(1.58%)
1.47%
—
74.71
Dividend per sh¥
278.28
296.26
329.26
326.83
351.80
334.71
326.86
366.65
424.55
443.32
83.76
4.73%
5.94%
—
13.95
Div yield (avg)%
5.84
8.12
9.12
12.10
15.09
15.72
15.31
17.14
20.04
18.28
12.93
17.14
15.20
44
9.61
Payout ratio%
17.65
16.37
18.97
21.65
22.82
23.06
22.63
25.60
27.52
26.47
6.09
25.60
22.73
92
16.47
Shares (diluted)M
23.16
21.76
23.21
23.60
25.87
26.49
30.36
35.57
41.30
48.39
16.68
13.35%
8.64%
87
10.44
Buyback yield%
21.75
19.09
16.58
16.17
16.99
14.27
15.85
13.48
11.48
12.17
19.16
13.48
16.01
45
1.519
D/E ratiox
0.947
0.906
0.834
0.868
0.945
0.932
0.952
1.006
0.908
0.809
1.373
0.932
0.920
34
1.416
Enterprise value¥B
3.090
3.038
3.251
3.625
3.818
4.211
4.565
4.162
3.873
4.054
1.757
1.21%
3.87%
26
1.464
LT debt¥B
1.390
1.435
1.366
1.483
1.671
1.723
1.822
1.700
1.655
1.574
0.866
(1.19%)
0.40%
63
Revenue
¥5.031B
4.38%
1.00×
Cost of revenue
¥3.512B
4.35%
1.00×
Operating expenses
¥987.7M
4.19%
0.98×
Cash and investments
15.57%
Spread over hurdle
(3.41%)