2.438
Revenue¥B
3.545
3.787
4.136
4.439
4.733
5.032
5.392
5.769
6.060
6.461
2.589
6.42%
7.12%
42
15.86
Revenue growth%
7.75
10.06
11.56
13.24
14.75
14.77
14.06
14.60
14.37
16.09
5.61
14.60
14.22
70
12.19
Gross margin%
23.34
25.99
25.09
24.34
26.56
26.28
29.19
29.54
31.56
31.60
11.97
29.54
26.42
11
4.11
Operating margin%
19.76
17.81
15.61
17.06
19.73
20.11
21.70
20.69
17.80
18.51
20.37
20.11
19.12
30
20.21
Net margin%
5.92
8.40
9.71
10.52
12.56
11.81
9.52
7.07
6.51
5.28
29.98
7.07
8.96
36
15.19
P/E ratio (avg)x
34.09
37.10
40.46
46.07
45.67
45.70
51.47
57.58
62.45
71.18
26.22
57.58
45.88
7
25.19
EV/EBITx
13.45
13.59
13.55
15.44
15.96
16.23
16.06
19.11
22.30
25.09
27.69
19.11
16.01
19
18.03
FCF yield (avg)%
32.56
30.31
29.86
31.58
34.23
36.02
38.98
38.58
39.60
40.94
24.32
38.98
35.12
77
9.14
FCF margin%
20.20
21.35
19.10
17.68
18.30
15.68
13.81
12.84
10.90
8.13
17.16
12.84
16.68
58
0.746
FCF / Net incomex
1.359
1.200
1.288
1.393
1.552
1.600
1.723
1.888
1.813
1.680
0.633
1.723
1.576
27
29.54
ROIC%
14.44
14.29
13.55
11.18
11.57
14.52
15.43
16.84
17.41
18.46
9.73
16.84
14.48
75
9.27
Return on equity%
25.12
25.67
24.90
23.89
25.56
25.87
23.46
20.52
17.94
15.73
3.92
20.52
24.39
55
20.21
Return on assets%
16.89
15.13
15.11
16.92
16.51
17.42
18.15
16.94
14.46
11.49
26.68
16.94
16.70
29
48.60
EPS¥
124.58
145.78
143.19
167.88
183.61
214.77
253.73
252.15
290.21
333.12
53.43
12.65%
12.06%
—
18.65
EPS growth%
17.91
16.16
17.99
15.50
16.36
13.66
14.43
14.96
16.46
13.50
5.92
14.43
15.83
87
68.35
Bookvalue per sh¥
70.61
63.87
60.66
65.50
58.04
51.96
47.45
49.28
54.61
51.08
79.86
(2.52%)
(2.44%)
—
29.66
FCF per share¥
118.00
116.61
132.89
143.90
166.07
168.09
175.99
182.63
214.42
253.24
28.62
8.80%
8.64%
—
65.01
Dividend per sh¥
95.76
92.08
92.16
101.09
95.38
101.76
106.48
113.18
110.35
117.82
50.48
4.32%
2.43%
—
18.00
Div yield (avg)%
15.84
15.07
17.95
19.03
17.93
16.57
18.94
20.38
23.19
23.78
17.89
20.38
18.45
26
25.91
Payout ratio%
4.94
6.52
4.72
5.09
7.35
10.34
9.02
10.18
11.04
12.08
11.95
10.34
8.18
24
15.73
Shares (diluted)M
17.69
16.22
18.57
19.61
21.84
23.40
22.84
23.18
24.12
27.53
16.11
4.74%
4.77%
39
17.90
Buyback yield%
19.91
18.54
18.87
16.06
16.48
19.39
20.68
22.01
19.49
21.57
3.32
20.68
19.44
15
1.544
D/E ratiox
0.492
0.546
0.578
0.530
0.563
0.604
0.605
0.586
0.586
0.599
0.258
0.599
0.582
47
3.550
Enterprise value¥B
0.590
0.581
0.603
0.608
0.586
0.543
0.570
0.538
0.499
0.550
5.199
(1.27%)
(0.44%)
28
2.384
LT debt¥B
1.794
1.697
1.839
1.634
1.558
1.430
1.336
1.188
1.289
1.397
1.654
(2.16%)
(2.65%)
92
Revenue
¥6.461B
7.12%
1.00×
Cost of revenue
¥3.412B
6.75%
0.97×
Operating expenses
¥1.476B
7.35%
1.02×
Spread over hurdle
(1.41%)