0.377
Revenue¥B
1.680
1.750
1.764
1.821
1.817
1.833
1.822
1.850
1.861
1.883
0.387
0.72%
1.56%
78
14.49
Revenue growth%
31.53
30.49
31.88
29.47
29.05
31.65
31.64
29.68
31.22
31.56
14.32
31.56
31.37
39
12.02
Gross margin%
25.89
28.16
31.12
28.60
28.84
27.42
25.43
26.38
28.11
25.63
18.73
26.38
27.77
78
12.23
Operating margin%
13.74
14.30
13.37
15.53
17.57
16.38
18.08
19.92
20.46
22.93
28.89
19.92
16.98
70
16.71
Net margin%
18.05
16.52
19.03
18.05
18.91
21.78
20.03
20.40
20.87
20.05
20.44
20.40
19.53
94
24.92
P/E ratio (avg)x
36.16
33.80
34.25
32.74
35.53
39.48
40.15
45.38
41.08
45.23
27.61
41.08
37.82
94
10.18
EV/EBITx
27.35
23.90
26.05
23.93
22.71
20.88
20.63
18.07
18.66
19.52
25.77
19.52
21.80
11
2.24
FCF yield (avg)%
15.91
18.75
18.87
18.09
18.93
20.91
22.06
19.90
17.55
16.12
10.28
19.90
18.81
85
24.67
FCF margin%
14.92
12.93
12.46
12.84
15.26
13.36
15.46
13.88
15.55
14.09
29.06
14.09
13.99
59
1.770
FCF / Net incomex
1.485
1.605
1.545
1.717
1.761
1.823
1.833
1.944
2.132
2.367
0.928
1.944
1.792
58
10.62
ROIC%
18.01
18.35
17.14
15.43
13.16
14.64
14.83
14.17
13.75
15.68
23.52
14.64
15.13
64
10.70
Return on equity%
15.22
16.58
13.97
16.34
17.28
18.99
17.88
20.52
22.37
20.91
17.94
20.52
17.58
79
26.26
Return on assets%
7.75
10.60
13.27
13.19
14.29
11.50
9.64
7.26
7.55
4.57
17.34
7.55
10.12
37
15.70
EPS¥
112.50
130.06
145.85
162.87
178.33
175.95
197.25
223.94
247.26
243.07
17.14
6.39%
9.29%
—
6.05
EPS growth%
28.81
26.41
26.41
29.01
27.93
26.44
26.88
24.86
23.48
26.05
11.88
26.05
26.42
52
79.66
Bookvalue per sh¥
119.71
112.77
107.04
104.36
96.67
90.50
91.90
106.19
103.32
108.44
46.77
2.32%
(1.31%)
—
39.73
FCF per share¥
52.56
53.16
55.80
60.93
66.94
69.16
71.82
76.12
86.02
82.19
31.94
4.19%
4.81%
—
59.52
Dividend per sh¥
93.09
98.93
98.09
107.52
129.86
157.48
179.81
180.90
186.11
208.43
56.79
9.92%
9.31%
—
24.72
Div yield (avg)%
20.16
21.42
23.55
22.55
20.17
18.43
19.95
17.96
20.48
21.97
10.26
19.95
20.33
85
16.11
Payout ratio%
13.23
13.08
11.79
12.49
11.54
9.08
6.53
7.90
8.34
10.68
29.53
8.34
11.11
54
12.64
Shares (diluted)M
14.14
14.69
15.37
14.80
14.85
16.02
16.87
17.37
17.73
18.65
12.17
4.66%
2.23%
41
2.50
Buyback yield%
11.38
8.98
8.71
9.83
7.99
5.60
8.12
6.49
9.05
11.03
10.39
8.12
8.85
17
1.502
D/E ratiox
1.980
1.768
1.588
1.608
1.754
1.718
1.679
1.668
1.837
1.864
1.697
1.718
1.736
80
0.194
Enterprise value¥B
2.147
2.234
2.253
2.345
2.402
2.193
2.069
2.210
2.435
2.488
1.165
0.71%
0.97%
89
0.414
LT debt¥B
1.290
1.278
1.239
1.325
1.350
1.398
1.411
1.483
1.404
1.567
1.212
3.03%
1.90%
29
Revenue
¥1.883B
1.56%
1.00×
Cost of revenue
¥1.318B
1.56%
1.00×
Operating expenses
¥364.3M
1.87%
1.03×
Goodwill & intangibles
19.06%
Spread over hurdle
(0.47%)