1.431
Revenue¥B
0.880
0.925
0.982
1.034
1.083
1.153
1.221
1.278
1.332
1.395
1.554
5.20%
5.26%
45
9.22
Revenue growth%
12.36
13.15
10.45
10.50
12.85
12.73
14.53
15.87
13.81
14.07
23.77
14.07
13.00
73
27.36
Gross margin%
2.85
0.40
0.47
3.23
2.54
4.86
6.86
8.76
5.82
7.18
9.61
6.86
4.04
71
12.54
Operating margin%
10.44
13.00
11.97
14.71
15.76
13.48
12.57
13.43
14.69
13.72
25.85
13.48
13.46
21
18.67
Net margin%
24.50
27.22
27.40
26.44
27.68
29.99
28.37
27.43
24.79
24.46
17.98
27.43
27.31
18
9.276
P/E ratio (avg)x
14.66
14.55
17.03
19.50
20.32
22.16
24.44
23.67
27.61
26.35
7.000
24.44
21.24
59
25.71
EV/EBITx
16.62
17.99
18.53
18.00
18.62
21.64
21.70
21.68
21.40
21.18
7.015
21.64
19.90
47
19.90
FCF yield (avg)%
13.76
15.98
12.99
11.52
10.67
13.12
14.94
14.15
13.50
13.61
21.50
13.61
13.55
92
16.19
FCF margin%
32.01
30.84
32.26
34.27
36.59
35.53
34.96
36.70
35.42
33.62
14.30
35.42
34.61
66
0.283
FCF / Net incomex
2.019
2.331
2.285
2.623
2.892
3.438
3.939
4.079
4.189
4.849
0.692
4.079
3.165
92
8.43
ROIC%
29.27
27.96
28.93
28.87
25.90
22.94
25.88
23.68
22.88
22.05
3.72
22.94
25.89
50
27.10
Return on equity%
25.11
27.23
25.61
23.74
20.94
19.89
17.06
15.69
18.36
19.40
11.82
18.36
20.42
35
12.15
Return on assets%
20.75
20.37
22.77
20.39
21.22
22.96
24.76
27.28
28.86
29.35
5.74
27.28
22.87
64
106.91
EPS¥
176.65
192.54
195.90
215.39
250.80
252.98
258.37
253.40
299.43
336.73
113.35
6.07%
7.48%
—
3.28
EPS growth%
29.38
30.08
30.73
31.97
30.57
31.44
30.17
27.67
26.91
28.06
7.25
28.06
30.13
65
124.94
Bookvalue per sh¥
232.12
221.95
214.25
203.29
220.11
258.73
292.01
309.51
313.08
336.66
96.96
8.87%
5.21%
—
98.20
FCF per share¥
190.41
193.57
167.06
179.29
171.65
173.91
153.54
164.18
168.42
151.81
68.22
(2.43%)
(1.50%)
—
160.34
Dividend per sh¥
240.59
237.47
241.58
242.99
255.52
236.73
248.84
261.39
260.77
238.54
188.19
(1.37%)
0.74%
—
25.62
Div yield (avg)%
31.52
31.38
34.12
35.12
32.20
31.20
33.63
32.25
30.90
28.34
20.92
31.20
31.86
31
19.55
Payout ratio%
1.87
1.13
1.81
4.72
4.01
2.73
3.38
0.76
1.73
2.19
19.50
2.19
2.03
91
7.640
Shares (diluted)M
7.299
7.891
8.651
7.772
8.689
7.856
7.346
7.056
6.852
7.663
7.384
(2.48%)
0.87%
34
29.06
Buyback yield%
0.40
2.02
1.04
0.40
0.40
3.32
5.03
6.68
8.72
10.37
11.63
6.68
2.67
87
0.527
D/E ratiox
1.389
1.380
1.227
1.093
1.039
1.123
1.211
1.110
1.083
0.965
0.234
1.110
1.116
93
0.818
Enterprise value¥B
1.162
1.135
1.185
1.248
1.296
1.464
1.361
1.314
1.461
1.669
0.856
5.19%
3.21%
11
0.395
LT debt¥B
1.140
1.155
1.253
1.496
1.769
1.804
1.746
2.086
2.168
2.386
1.503
6.16%
8.92%
31
Revenue
¥1.395B
5.26%
1.00×
Cost of revenue
¥940.4M
5.36%
1.01×
Operating expenses
¥249.0M
5.24%
1.00×
Cash and investments
14.94%
Spread over hurdle
24.33%