1.851
Revenue¥B
0.839
0.897
0.965
1.060
1.142
1.204
1.318
1.445
1.567
1.719
1.906
8.53%
8.28%
44
10.50
Revenue growth%
9.41
8.34
7.35
6.10
7.46
9.16
6.49
8.69
6.87
8.92
2.23
8.69
7.90
29
29.08
Gross margin%
19.36
19.23
20.80
19.20
18.72
19.34
22.21
20.09
17.94
18.55
16.41
19.34
19.29
78
28.81
Operating margin%
3.96
3.83
5.51
6.42
5.50
4.63
3.25
5.81
7.31
4.91
21.02
4.91
5.20
65
21.01
Net margin%
28.64
30.72
32.65
33.35
33.42
35.10
33.20
33.87
31.36
30.13
12.30
33.20
32.93
7
6.050
P/E ratio (avg)x
15.89
17.51
16.75
17.62
18.47
20.38
22.06
19.27
19.99
20.39
7.151
20.38
18.87
29
6.242
EV/EBITx
41.58
45.60
44.23
40.24
38.76
37.40
37.63
33.77
30.01
29.97
17.68
33.77
38.20
61
2.03
FCF yield (avg)%
23.11
25.98
23.92
25.23
22.69
24.39
26.57
26.08
27.12
25.67
24.36
26.08
25.45
23
6.93
FCF margin%
15.42
18.06
17.26
17.27
14.60
12.49
14.13
12.53
15.38
14.63
6.22
14.13
15.00
12
0.540
FCF / Net incomex
1.446
1.498
1.527
1.389
1.301
1.227
1.163
1.173
1.095
1.011
0.859
1.163
1.264
8
10.29
ROIC%
12.39
12.10
13.81
16.00
14.41
13.84
15.39
12.87
9.93
8.05
10.00
12.87
13.34
9
22.91
Return on equity%
2.62
0.98
1.86
0.40
2.77
2.20
0.85
0.40
0.40
2.95
28.58
0.85
1.42
21
5.79
Return on assets%
19.88
21.71
24.60
27.43
29.33
31.48
33.32
30.58
31.83
31.77
4.24
31.77
29.95
86
124.19
EPS¥
99.66
97.29
101.05
109.27
98.61
92.55
90.29
100.08
103.53
111.31
136.51
2.45%
0.52%
—
14.34
EPS growth%
27.69
27.86
29.24
31.39
33.24
36.22
33.72
32.60
30.85
28.41
22.45
32.60
31.12
65
51.37
Bookvalue per sh¥
207.12
226.91
229.54
236.18
230.65
216.07
236.51
254.77
233.76
232.50
46.33
0.16%
1.80%
—
128.10
FCF per share¥
43.85
42.20
40.20
42.58
42.98
39.28
36.90
38.89
38.31
35.99
151.56
(3.48%)
(2.25%)
—
195.90
Dividend per sh¥
127.00
111.95
100.15
93.45
103.95
97.20
102.67
112.49
116.78
109.68
112.22
1.08%
(0.43%)
—
10.52
Div yield (avg)%
23.14
24.61
25.18
22.77
24.15
26.17
24.54
26.56
24.04
21.16
27.08
24.54
24.34
46
12.59
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.23
2.10
27.74
0.40
0.40
73
4.896
Shares (diluted)M
4.368
3.986
3.939
4.095
3.877
3.728
3.913
4.209
4.383
4.527
4.742
3.15%
0.39%
19
3.34
Buyback yield%
24.97
25.85
22.94
23.83
25.03
24.37
26.18
23.60
24.27
25.00
10.73
24.37
24.67
81
1.287
D/E ratiox
1.287
1.471
1.462
1.701
1.942
2.184
2.315
2.204
2.277
2.380
1.422
2.277
2.063
8
0.438
Enterprise value¥B
2.458
2.533
2.583
2.359
2.505
2.357
2.437
2.627
2.860
3.174
0.884
4.84%
2.80%
5
1,427
LT debt¥M
781.3
690.5
723.1
700.7
719.1
786.4
810.6
834.5
779.8
736.3
559.7
0.47%
(1.22%)
39
Revenue
¥1.719B
8.28%
1.00×
Cost of revenue
¥796.7M
8.32%
1.00×
Operating expenses
¥333.0M
8.68%
1.04×
Cash and investments
16.92%
Spread over hurdle
34.57%