0.229
Revenue¥B
1.386
1.443
1.476
1.510
1.564
1.664
1.708
1.758
1.811
1.934
0.244
4.34%
3.96%
14
27.06
Revenue growth%
21.72
18.78
16.32
15.63
18.31
20.24
21.00
22.66
20.99
22.62
21.29
21.00
20.61
34
5.42
Gross margin%
15.10
16.44
13.47
10.94
12.87
13.32
12.80
13.44
16.02
14.12
10.97
13.44
13.46
94
13.88
Operating margin%
14.31
15.88
17.01
17.18
14.80
12.59
12.31
11.77
13.77
13.63
13.98
12.59
14.04
6
6.97
Net margin%
9.08
9.98
8.52
9.04
9.58
11.66
9.71
7.31
9.46
12.31
28.88
9.71
9.52
52
30.16
P/E ratio (avg)x
14.61
15.42
16.65
16.14
15.68
16.41
14.63
16.45
17.82
16.45
34.20
16.45
16.27
18
24.49
EV/EBITx
25.34
25.17
23.07
22.29
20.66
22.48
24.02
22.06
25.24
28.26
31.39
24.02
23.54
38
2.20
FCF yield (avg)%
33.45
32.56
32.63
33.22
31.61
30.53
33.20
34.42
34.13
34.60
7.51
34.13
33.21
75
22.99
FCF margin%
8.04
9.08
12.00
13.20
11.62
11.40
13.90
12.00
9.77
10.44
29.62
11.40
11.51
73
1.139
FCF / Net incomex
0.670
0.641
0.629
0.715
0.699
0.737
0.717
0.802
0.776
0.856
0.639
0.776
0.716
87
8.28
ROIC%
21.79
20.69
22.90
23.10
22.79
24.15
21.50
20.42
17.43
16.47
2.73
20.42
21.65
83
26.64
Return on equity%
6.57
6.33
4.38
6.48
8.95
10.57
11.86
9.37
9.04
7.77
28.92
9.37
8.36
55
20.72
Return on assets%
10.45
10.55
7.75
6.00
3.58
6.21
5.57
3.21
3.39
2.68
11.63
3.39
5.78
50
144.15
EPS¥
164.55
194.78
211.75
249.73
288.87
308.69
315.86
332.63
342.18
388.45
152.70
6.10%
10.98%
—
21.30
EPS growth%
11.12
8.32
11.23
9.34
9.64
9.65
7.44
7.54
6.34
7.39
25.55
7.44
8.83
50
147.90
Bookvalue per sh¥
155.61
151.03
154.40
169.52
176.61
184.73
204.16
208.75
229.60
269.22
139.14
8.80%
5.57%
—
181.58
FCF per share¥
71.61
77.56
73.20
77.10
80.77
75.94
79.51
70.59
66.86
70.40
141.36
(2.71%)
(1.08%)
—
110.84
Dividend per sh¥
193.99
207.42
235.11
222.30
256.74
272.44
255.04
267.96
311.53
348.61
213.60
6.31%
5.91%
—
25.25
Div yield (avg)%
15.39
13.41
13.61
15.88
13.52
13.20
15.01
15.99
13.99
11.12
7.96
13.99
13.80
93
2.89
Payout ratio%
20.52
20.31
18.01
18.82
20.79
22.57
20.03
22.54
24.43
21.58
26.86
22.54
20.65
60
5.573
Shares (diluted)M
7.501
8.152
8.265
8.292
9.231
8.539
8.596
8.395
8.104
8.115
5.765
(2.54%)
1.10%
81
13.81
Buyback yield%
3.26
3.10
3.61
1.55
3.68
3.97
4.33
3.05
5.92
8.59
25.56
4.33
3.65
11
0.194
D/E ratiox
0.427
0.434
0.389
0.402
0.405
0.391
0.389
0.358
0.357
0.334
0.892
0.358
0.390
90
0.404
Enterprise value¥B
1.279
1.452
1.410
1.519
1.387
1.252
1.397
1.288
1.350
1.320
1.028
(0.99%)
1.37%
14
0.556
LT debt¥B
2.210
2.166
2.256
2.138
2.189
2.153
2.127
2.474
2.616
2.812
2.093
5.13%
3.28%
90
Revenue
¥1.934B
3.96%
1.00×
Cost of revenue
¥1.310B
3.80%
0.98×
Operating expenses
¥391.7M
4.66%
1.07×
Goodwill & intangibles
19.37%
Spread over hurdle
(0.87%)