1.380
Revenue¥B
1.199
1.264
1.343
1.408
1.479
1.534
1.608
1.660
1.750
1.793
1.472
3.92%
4.59%
22
17.75
Revenue growth%
29.29
29.78
30.84
29.98
29.65
32.00
31.89
32.13
32.78
34.54
11.99
32.13
31.36
16
22.21
Gross margin%
34.47
31.64
33.95
33.20
30.27
27.80
26.71
26.38
29.16
31.68
9.57
27.80
30.96
24
8.80
Operating margin%
18.86
16.79
16.21
17.62
18.38
18.03
19.91
19.36
18.61
20.73
13.85
19.36
18.50
32
15.86
Net margin%
27.30
28.10
28.86
30.52
29.50
32.18
32.74
32.12
32.17
32.98
9.19
32.18
31.32
78
37.64
P/E ratio (avg)x
31.89
31.70
34.24
39.53
44.35
49.49
48.77
56.72
62.63
64.97
17.25
56.72
46.56
11
31.22
EV/EBITx
23.66
23.33
24.46
22.10
20.23
18.73
20.40
20.29
22.07
19.65
18.50
20.29
21.23
54
15.91
FCF yield (avg)%
36.62
38.89
41.83
42.16
42.10
39.96
42.25
41.83
39.22
40.09
2.30
40.09
40.96
35
28.99
FCF margin%
24.12
22.44
21.53
23.12
23.62
25.70
24.94
26.61
25.91
24.06
19.31
25.70
24.09
55
1.475
FCF / Net incomex
0.560
0.599
0.640
0.585
0.585
0.560
0.583
0.590
0.643
0.659
0.275
0.590
0.588
35
10.10
ROIC%
5.45
7.07
9.88
10.58
9.21
11.22
10.89
11.30
9.47
8.43
15.91
10.89
9.68
60
3.73
Return on equity%
26.48
24.44
23.78
23.06
21.23
19.36
21.68
22.33
21.93
19.52
23.25
21.68
22.13
16
14.07
Return on assets%
17.33
16.80
18.04
17.12
19.45
20.21
19.67
18.66
18.41
20.42
21.43
19.67
18.53
66
160.74
EPS¥
152.44
161.22
168.50
169.54
165.51
186.14
206.96
210.23
219.09
232.07
179.58
6.99%
4.53%
—
27.87
EPS growth%
6.15
8.19
5.57
6.07
4.57
7.45
5.64
7.80
8.09
8.03
8.97
7.80
6.80
58
40.02
Bookvalue per sh¥
53.47
54.82
50.59
49.41
51.63
45.44
41.43
41.76
37.58
34.08
165.88
(7.97%)
(3.71%)
—
174.98
FCF per share¥
210.47
225.29
228.04
244.12
283.19
316.07
339.71
370.63
362.64
400.91
155.25
7.20%
6.83%
—
139.44
Dividend per sh¥
70.41
62.26
60.08
64.33
66.38
71.78
77.73
84.52
92.05
100.04
155.34
8.55%
4.63%
—
11.88
Div yield (avg)%
25.60
25.30
26.62
28.30
29.05
31.04
28.85
28.96
31.87
31.58
17.82
31.04
28.90
22
10.47
Payout ratio%
37.37
39.71
42.41
40.64
43.03
43.73
43.66
44.50
46.59
48.42
4.00
44.50
43.34
16
3.835
Shares (diluted)M
4.612
4.764
5.457
5.351
5.114
5.739
6.413
7.257
7.883
7.449
3.886
7.81%
4.04%
12
23.24
Buyback yield%
8.88
8.59
10.64
13.39
11.51
13.53
14.37
11.82
10.93
12.43
16.32
12.43
11.66
72
0.190
D/E ratiox
0.911
0.976
1.023
0.995
0.981
1.108
1.005
0.934
0.854
0.899
1.417
0.934
0.979
10
1.200
Enterprise value¥B
1.528
1.529
1.629
1.651
1.772
1.937
1.967
2.326
2.532
2.953
1.259
10.75%
8.02%
69
1,130
LT debt¥M
201.4
211.0
240.5
225.0
254.7
265.3
293.2
292.1
311.5
284.5
445.6
2.24%
3.99%
47
Revenue
¥1.793B
4.59%
1.00×
Cost of revenue
¥1.009B
4.30%
0.97×
Operating expenses
¥278.9M
4.77%
1.02×
Goodwill & intangibles
22.42%
Return on capital
107.64%
Spread over hurdle
101.01%