1.534
Revenue¥B
18.46
20.25
21.92
23.29
25.74
28.08
30.92
33.85
36.78
39.14
1.575
8.74%
8.63%
91
20.33
Revenue growth%
18.39
18.61
18.72
21.63
19.27
19.45
19.27
18.85
17.67
14.91
23.88
18.85
18.78
49
14.73
Gross margin%
8.60
6.35
5.10
4.70
5.88
4.77
7.19
6.86
6.14
3.22
24.03
6.14
6.01
86
7.71
Operating margin%
25.99
27.24
28.01
26.67
29.30
29.28
30.46
29.46
27.01
27.05
17.32
29.28
27.62
67
24.78
Net margin%
3.18
3.93
6.18
4.37
5.68
8.49
7.04
9.57
11.54
12.55
22.41
9.57
6.61
42
17.42
P/E ratio (avg)x
15.90
16.47
16.67
16.08
16.70
17.85
17.77
19.95
18.59
19.70
18.77
18.59
17.24
19
32.60
EV/EBITx
52.43
60.29
69.69
76.91
75.88
89.46
104.9
106.7
117.8
118.9
26.31
106.7
83.18
24
23.08
FCF yield (avg)%
27.64
28.96
30.14
28.70
26.36
24.94
24.51
25.53
27.58
25.28
2.67
25.28
26.97
89
8.82
FCF margin%
10.42
11.20
13.65
12.69
10.05
7.46
7.65
4.79
2.20
2.51
16.67
4.79
8.85
44
0.127
FCF / Net incomex
0.648
0.717
0.777
0.816
0.964
0.987
0.941
0.898
0.906
0.971
0.985
0.941
0.902
47
15.06
ROIC%
21.03
22.43
20.92
20.71
20.21
21.38
23.30
26.16
27.87
26.34
9.36
26.16
21.91
25
22.52
Return on equity%
17.09
18.33
16.36
17.75
18.56
18.77
19.10
18.91
19.63
18.96
4.01
18.96
18.66
21
5.63
Return on assets%
15.78
13.42
11.92
13.44
11.16
10.83
8.25
7.45
7.23
8.70
18.37
8.25
10.99
37
616.83
EPS¥
408.86
440.56
466.87
515.96
560.44
565.79
617.47
597.41
544.53
555.17
631.78
(0.19%)
4.13%
—
6.30
EPS growth%
4.26
5.62
6.25
6.52
9.27
9.22
7.88
7.36
6.74
6.48
3.01
7.36
6.63
6
602.19
Bookvalue per sh¥
152.33
137.80
128.53
128.71
116.16
106.87
105.89
98.01
95.76
85.23
132.87
(6.00%)
(6.99%)
—
124.44
FCF per share¥
539.76
652.67
691.61
806.79
870.12
992.40
1,049
1,035
1,195
1,216
462.00
6.92%
9.32%
—
419.95
Dividend per sh¥
399.19
358.14
335.97
306.00
327.16
323.30
341.81
314.60
335.65
345.01
425.27
1.07%
(0.98%)
—
13.66
Div yield (avg)%
11.07
12.42
15.12
16.53
14.75
14.70
16.50
19.48
17.36
17.52
28.42
17.36
15.81
68
18.77
Payout ratio%
3.83
1.38
2.96
4.22
1.24
0.40
0.40
0.40
0.40
0.40
25.75
0.40
0.82
65
16.66
Shares (diluted)M
24.69
26.09
28.72
29.36
34.80
33.59
39.40
38.64
38.67
42.46
16.11
4.06%
7.43%
46
5.89
Buyback yield%
10.83
8.79
8.17
10.00
12.03
12.43
9.50
7.68
10.11
7.86
16.22
9.50
9.75
87
0.216
D/E ratiox
0.903
1.041
0.990
0.955
0.884
0.936
1.029
1.149
1.198
1.320
1.777
1.149
1.010
61
8.111
Enterprise value¥B
33.54
34.13
37.44
37.44
42.12
47.59
49.56
52.68
53.46
57.25
23.10
6.33%
6.57%
95
23.03
LT debt¥B
3.429
3.189
3.242
3.325
2.961
2.933
3.196
3.279
3.589
3.527
24.90
3.56%
0.29%
59
Revenue
¥39.14B
8.63%
1.00×
Cost of revenue
¥26.32B
8.47%
0.99×
Operating expenses
¥8.915B
8.52%
0.99×
Cash and investments
18.75%
Spread over hurdle
(3.25%)