3.678
Revenue¥B
2.333
2.458
2.591
2.686
2.851
2.936
3.115
3.249
3.453
3.592
4.003
4.73%
4.83%
50
13.29
Revenue growth%
18.69
20.97
19.81
18.83
18.48
19.39
18.94
18.99
21.73
22.03
23.87
19.39
19.19
64
20.92
Gross margin%
36.38
39.05
38.27
37.27
37.80
35.15
35.22
35.86
34.45
36.04
16.49
35.22
36.21
34
4.91
Operating margin%
0.40
0.40
3.06
5.61
5.07
3.87
3.02
5.35
5.09
7.67
18.55
5.09
4.47
54
14.85
Net margin%
11.00
8.74
8.17
5.93
8.62
7.53
9.19
7.73
6.79
6.51
16.73
7.53
7.95
51
25.74
P/E ratio (avg)x
39.06
37.98
44.12
44.11
44.76
50.63
58.04
64.91
65.58
62.52
28.62
62.52
47.69
43
23.55
EV/EBITx
9.124
9.955
9.450
10.18
11.27
11.51
12.79
11.99
11.72
13.10
29.20
11.99
11.39
28
7.11
FCF yield (avg)%
8.81
8.42
10.38
12.35
12.84
14.90
13.30
10.62
7.98
10.06
20.80
10.62
10.50
13
3.70
FCF margin%
9.02
7.89
5.31
4.28
2.44
2.87
0.40
1.18
1.62
0.64
22.09
1.18
2.65
39
0.593
FCF / Net incomex
0.789
0.922
0.925
1.020
1.212
1.423
1.687
1.669
1.753
1.845
1.355
1.687
1.317
37
15.75
ROIC%
12.16
9.87
10.55
9.71
7.07
5.27
5.14
4.99
3.26
4.27
13.88
4.99
6.17
84
21.97
Return on equity%
13.88
13.67
14.48
15.80
18.23
17.74
15.04
16.98
19.40
18.01
15.19
17.74
16.39
49
21.46
Return on assets%
29.02
26.16
25.94
28.14
29.46
31.79
29.52
26.77
28.58
25.81
8.01
28.58
28.36
79
64.39
EPS¥
183.60
181.21
159.22
146.11
153.49
137.54
124.36
120.54
120.01
128.26
69.84
(3.53%)
(4.97%)
—
20.06
EPS growth%
19.40
22.17
22.95
24.36
26.02
24.66
21.79
19.70
18.16
17.81
19.69
19.70
21.98
56
163.66
Bookvalue per sh¥
252.91
293.86
334.65
367.62
438.34
475.29
571.43
592.67
678.19
763.19
59.25
11.73%
12.85%
—
35.62
FCF per share¥
34.75
35.40
36.45
39.41
38.36
37.84
32.15
29.17
28.41
26.10
55.92
(7.41%)
(4.34%)
—
55.95
Dividend per sh¥
120.35
139.53
146.47
148.57
166.24
167.71
189.79
186.84
212.25
217.71
65.76
5.54%
5.74%
—
27.96
Div yield (avg)%
11.05
10.27
12.75
11.48
12.53
12.96
10.79
12.30
10.75
11.06
28.01
11.06
11.27
43
18.78
Payout ratio%
7.41
5.85
7.92
7.41
9.08
8.19
10.13
13.03
13.02
15.43
14.54
13.02
8.64
68
6.847
Shares (diluted)M
7.944
7.585
7.989
8.192
9.087
10.04
11.72
13.66
13.95
15.80
6.886
11.70%
8.13%
32
27.38
Buyback yield%
6.57
7.86
5.46
3.05
3.31
3.41
0.53
0.40
2.85
5.56
12.29
2.85
3.36
10
1.111
D/E ratiox
1.232
1.208
1.261
1.324
1.201
1.256
1.165
1.247
1.303
1.450
0.520
1.256
1.251
49
2,837
Enterprise value¥M
721.6
684.6
623.2
587.7
605.0
541.8
503.0
502.7
457.8
429.9
763.0
(6.60%)
(5.60%)
80
3.469
LT debt¥B
4.012
4.710
4.577
5.387
5.411
6.021
6.189
6.695
6.496
7.464
0.704
6.65%
6.82%
43
Revenue
¥3.592B
4.83%
1.00×
Cost of revenue
¥2.011B
4.43%
0.96×
Operating expenses
¥568.1M
5.98%
1.12×
Goodwill & intangibles
20.62%
Cash and investments
19.99%
Spread over hurdle
19.94%