0.801
Revenue¥B
1.502
1.544
1.566
1.579
1.611
1.594
1.641
1.631
1.618
1.603
0.885
(0.10%)
0.83%
68
28.84
Revenue growth%
26.14
28.28
25.31
27.77
27.11
28.00
26.91
28.37
30.87
32.05
10.20
28.37
27.88
92
4.18
Gross margin%
22.05
19.25
18.18
15.81
16.20
13.93
11.87
13.71
11.13
13.58
20.60
13.58
14.87
6
13.42
Operating margin%
14.45
15.72
13.76
14.75
13.49
12.80
15.62
18.55
21.38
19.42
14.50
18.55
15.18
39
19.64
Net margin%
20.07
20.58
22.54
23.90
23.79
22.11
22.19
24.14
22.73
25.16
27.29
22.73
22.64
88
7.298
P/E ratio (avg)x
16.41
17.52
16.75
19.61
19.40
20.65
23.22
23.43
27.52
32.21
17.58
23.43
20.13
55
21.58
EV/EBITx
11.36
11.08
11.90
11.27
12.06
12.19
13.41
15.22
16.54
16.05
27.43
15.22
12.12
73
20.89
FCF yield (avg)%
25.50
25.47
26.65
28.25
26.91
28.21
27.11
25.27
24.82
23.30
25.95
25.27
26.08
26
26.82
FCF margin%
27.18
24.30
25.22
25.45
23.69
22.34
22.20
21.13
18.33
20.75
14.72
21.13
23.01
33
1.566
FCF / Net incomex
2.355
2.290
2.197
2.160
2.095
2.221
2.500
2.708
3.141
3.109
0.472
2.708
2.323
55
4.74
ROIC%
18.30
18.85
18.98
17.40
19.74
17.00
16.63
15.35
15.44
17.37
9.36
16.63
17.39
73
15.97
Return on equity%
18.55
21.20
22.22
20.02
19.97
18.31
21.09
18.66
21.06
20.15
13.35
20.15
20.08
50
12.84
Return on assets%
4.99
2.03
0.40
1.54
0.40
1.76
3.09
2.29
0.40
0.40
20.89
1.76
1.65
37
47.63
EPS¥
155.61
164.46
175.19
187.77
218.61
210.75
212.16
238.61
229.89
249.37
50.50
2.67%
5.93%
—
5.11
EPS growth%
9.03
10.30
8.98
10.97
13.22
14.30
12.95
14.89
15.82
17.22
6.16
14.89
13.09
48
65.60
Bookvalue per sh¥
106.97
116.76
118.79
122.22
138.61
152.26
176.21
188.15
191.10
209.87
48.99
8.65%
8.04%
—
106.98
FCF per share¥
199.51
229.17
231.06
255.90
283.16
289.65
349.87
350.70
377.64
396.16
81.65
6.95%
8.13%
—
42.87
Dividend per sh¥
142.41
153.02
168.60
160.61
176.02
166.18
166.08
191.40
216.10
200.64
71.55
2.65%
3.50%
—
16.14
Div yield (avg)%
13.50
14.83
12.08
12.68
14.67
17.47
15.79
17.29
19.60
21.85
24.19
17.47
15.31
44
20.23
Payout ratio%
6.53
3.89
5.50
3.39
3.94
5.87
4.05
3.56
0.89
0.40
13.16
3.56
3.92
75
6.042
Shares (diluted)M
5.340
4.794
4.740
4.933
5.050
5.252
5.669
5.864
6.270
6.278
5.837
4.45%
1.27%
5
28.50
Buyback yield%
5.57
7.61
7.19
6.44
9.13
11.91
14.85
17.75
19.70
22.12
4.55
17.75
10.52
16
0.490
D/E ratiox
1.182
1.393
1.439
1.671
1.664
1.784
1.769
1.731
2.063
1.990
1.588
1.784
1.701
36
1.062
Enterprise value¥B
1.447
1.573
1.780
1.750
1.980
1.983
2.219
2.187
2.398
2.684
0.875
6.27%
7.56%
52
0.643
LT debt¥B
0.464
0.419
0.403
0.423
0.452
0.418
0.404
0.423
0.435
0.447
1.176
(0.22%)
0.15%
45
Revenue
¥1.603B
0.83%
1.00×
Cost of revenue
¥1.122B
0.83%
1.00×
Operating expenses
¥359.3M
1.11%
1.03×
Cash and investments
18.76%
Spread over hurdle
(1.56%)