1.448
Revenue¥B
1.112
1.142
1.201
1.254
1.341
1.383
1.474
1.562
1.668
1.778
1.531
5.80%
5.24%
95
19.62
Revenue growth%
3.79
1.28
0.70
3.40
0.65
0.40
0.40
0.40
0.40
1.62
13.65
0.40
0.68
46
26.09
Gross margin%
21.04
20.40
20.05
17.16
17.60
16.43
18.36
15.64
18.00
15.46
9.51
16.43
17.80
64
25.51
Operating margin%
24.81
26.34
28.59
28.50
31.24
32.77
30.77
30.84
30.22
32.34
7.65
30.84
30.50
89
5.00
Net margin%
24.49
26.62
24.67
24.59
21.84
24.01
21.88
20.38
22.24
20.07
23.36
21.88
23.13
48
12.14
P/E ratio (avg)x
28.17
28.72
30.67
31.68
32.95
36.83
38.56
39.35
36.66
40.48
27.97
38.56
34.81
62
16.25
EV/EBITx
21.08
21.61
22.10
22.29
23.61
21.39
22.67
23.95
25.80
23.61
25.71
23.61
22.48
48
10.58
FCF yield (avg)%
5.21
6.55
8.78
9.71
10.29
10.98
9.40
11.15
8.59
8.88
3.25
9.40
9.14
50
28.89
FCF margin%
23.18
21.06
19.17
18.14
19.01
18.46
18.77
18.33
17.87
16.98
9.03
18.33
18.61
58
1.722
FCF / Net incomex
0.156
0.150
0.137
0.139
0.138
0.135
0.126
0.121
0.119
0.110
1.279
0.121
0.136
68
10.13
ROIC%
27.04
24.35
22.06
20.65
21.86
22.82
21.10
22.56
22.95
23.38
12.23
22.82
22.69
53
6.72
Return on equity%
3.31
0.56
0.40
0.40
0.40
0.40
3.21
5.89
3.48
5.18
15.41
3.48
1.88
92
17.24
Return on assets%
33.77
33.09
34.47
32.60
29.76
32.72
32.94
35.54
35.58
35.44
11.00
35.44
33.43
63
80.02
EPS¥
52.80
54.85
60.16
57.60
64.48
68.61
66.29
62.92
69.41
65.43
83.86
0.30%
1.99%
—
16.02
EPS growth%
15.81
13.68
10.86
12.20
14.98
12.75
14.26
15.14
16.38
17.30
23.20
15.14
14.62
49
108.76
Bookvalue per sh¥
147.39
143.50
154.28
171.13
170.23
174.13
176.55
200.26
223.35
230.91
47.25
6.29%
4.85%
—
82.89
FCF per share¥
159.67
150.62
160.62
177.69
192.11
209.05
208.16
222.22
201.99
221.62
113.18
2.90%
4.01%
—
148.09
Dividend per sh¥
208.95
227.50
226.48
249.00
249.13
245.34
275.08
258.01
239.53
222.41
97.67
(2.24%)
1.21%
—
11.12
Div yield (avg)%
5.78
3.13
2.42
2.22
0.40
0.49
2.21
0.40
0.40
2.31
22.15
0.49
2.22
32
10.25
Payout ratio%
16.30
13.85
11.77
9.73
8.12
8.06
8.72
10.57
8.21
8.11
15.04
8.21
9.23
79
5.624
Shares (diluted)M
5.564
4.853
4.961
4.582
4.088
4.165
4.420
4.599
4.335
4.176
5.380
0.42%
(3.32%)
67
23.81
Buyback yield%
28.44
26.81
24.47
22.90
23.70
22.41
21.17
18.85
17.69
18.43
6.62
18.85
22.65
10
1.323
D/E ratiox
0.457
0.516
0.515
0.542
0.529
0.543
0.612
0.691
0.751
0.894
1.774
0.691
0.543
89
0.552
Enterprise value¥B
1.048
1.028
1.122
1.063
1.014
0.993
0.981
0.936
0.887
0.916
0.304
(2.01%)
(0.47%)
71
1,017
LT debt¥M
612.1
559.9
590.8
588.0
598.4
632.7
563.8
492.0
452.2
471.8
742.7
(4.64%)
(3.42%)
38
Revenue
¥1.778B
5.24%
1.00×
Cost of revenue
¥1.092B
4.97%
0.98×
Operating expenses
¥379.0M
5.82%
1.06×
Cash and investments
16.86%
Spread over hurdle
25.72%