1.602
Revenue¥B
1.072
1.108
1.167
1.239
1.313
1.395
1.502
1.554
1.605
1.757
1.770
5.30%
5.36%
45
25.93
Revenue growth%
24.77
27.66
29.80
27.60
26.65
28.55
31.19
31.51
31.29
6.45
23.41
31.19
28.10
16
18.59
Gross margin%
14.81
11.87
14.68
13.35
15.53
15.02
16.70
18.59
19.33
6.90
29.63
16.70
14.92
17
26.26
Operating margin%
29.16
28.81
29.09
29.66
29.73
31.60
31.43
28.65
30.73
6.35
18.70
30.73
29.69
9
22.84
Net margin%
25.87
23.31
20.34
19.43
16.50
18.96
20.27
17.44
16.73
7.08
7.55
17.44
19.85
38
23.31
P/E ratio (avg)x
45.68
48.30
46.07
48.24
44.42
47.33
41.43
39.87
43.15
21.27
13.31
43.15
45.05
35
12.62
EV/EBITx
26.05
27.28
26.61
27.57
33.22
39.60
40.96
47.91
55.97
16.11
27.58
40.96
30.40
79
13.62
FCF yield (avg)%
20.38
17.47
14.83
17.17
16.10
13.68
13.20
13.09
11.99
2.55
5.21
13.20
15.46
55
17.31
FCF margin%
22.49
24.15
25.26
23.41
22.62
20.22
23.03
20.16
22.41
3.17
3.70
22.41
22.55
52
1.540
FCF / Net incomex
2.248
2.657
2.605
2.652
3.146
3.267
3.713
3.877
3.830
1.776
1.263
3.713
2.902
34
12.70
ROIC%
12.77
15.65
16.02
16.56
17.67
14.80
16.73
18.96
20.57
21.94
14.60
17.67
16.29
23
11.90
Return on equity%
14.99
16.80
17.55
19.96
21.02
21.04
20.77
19.50
22.34
16.93
6.69
21.02
19.73
35
16.91
Return on assets%
29.22
31.67
31.84
34.32
31.33
31.13
28.56
29.64
30.30
10.19
13.84
30.30
30.72
74
26.50
EPS¥
87.13
101.32
97.48
99.39
117.01
120.17
128.47
127.27
131.50
27.11
27.65
5.76%
4.71%
—
12.15
EPS growth%
24.62
25.03
27.43
26.70
27.77
30.04
32.02
32.20
31.58
24.03
15.94
31.58
27.60
84
13.69
Bookvalue per sh¥
127.36
131.26
131.82
133.12
145.36
169.19
181.88
214.29
216.25
49.15
94.95
10.19%
6.97%
—
19.90
FCF per share¥
51.11
54.72
53.52
57.06
60.99
60.21
57.19
57.39
59.25
88.86
92.76
0.75%
1.20%
—
74.01
Dividend per sh¥
61.88
54.89
51.84
56.26
57.73
61.78
63.72
66.35
69.36
62.59
41.58
4.28%
0.22%
—
16.34
Div yield (avg)%
15.04
14.67
14.83
14.08
12.23
12.50
13.83
15.32
13.98
12.41
29.27
13.83
14.03
51
10.59
Payout ratio%
25.92
27.83
29.33
31.15
33.75
31.52
34.20
34.60
36.24
5.41
23.95
34.20
31.34
88
16.09
Shares (diluted)M
28.26
28.17
27.46
27.29
28.91
32.53
36.94
36.12
36.06
16.37
15.61
5.73%
3.09%
49
10.79
Buyback yield%
12.03
14.69
17.47
19.52
16.84
14.81
15.89
18.12
18.62
21.69
18.53
16.84
16.37
88
0.787
D/E ratiox
0.334
0.311
0.267
0.240
0.240
0.234
0.246
0.213
0.213
1.443
0.621
0.234
0.243
19
1.426
Enterprise value¥B
0.561
0.591
0.651
0.754
0.906
1.017
1.099
1.281
1.380
0.483
0.689
12.84%
11.24%
54
0.402
LT debt¥B
0.888
0.937
0.946
1.060
1.183
1.209
1.239
1.412
1.310
0.702
0.363
4.32%
4.87%
42
Revenue
¥1.605B
5.36%
1.00×
Cost of revenue
¥1.097B
5.28%
0.99×
Operating expenses
¥300.0M
5.51%
1.01×
Cash and investments
18.11%
Goodwill & intangibles
17.04%
Spread over hurdle
(0.88%)