9.324
Revenue¥B
5.397
5.959
6.612
7.279
7.751
8.316
8.962
9.597
10.42
11.42
10.27
8.07%
8.85%
14
5.79
Revenue growth%
18.00
18.72
21.66
19.79
18.32
19.83
18.62
19.13
18.26
16.09
29.08
18.62
18.67
6
29.83
Gross margin%
19.66
17.70
19.46
21.76
24.28
22.77
24.08
25.64
27.99
28.76
19.97
25.64
23.43
38
5.52
Operating margin%
14.08
15.19
15.08
14.27
12.56
15.27
15.96
17.86
20.26
20.82
21.19
17.86
15.23
10
4.62
Net margin%
0.40
0.61
1.52
2.61
0.40
0.40
0.70
0.40
2.49
1.29
29.52
0.70
0.65
27
36.83
P/E ratio (avg)x
44.77
48.07
55.17
55.16
64.76
75.45
88.18
94.27
107.0
121.0
36.33
94.27
70.11
57
24.52
EV/EBITx
35.05
36.81
39.89
46.30
52.99
57.68
62.40
59.52
68.84
79.41
15.03
62.40
55.34
54
10.66
FCF yield (avg)%
11.76
10.11
12.84
9.94
10.43
9.16
10.06
9.38
10.12
8.43
26.45
9.38
10.09
47
29.17
FCF margin%
8.45
6.77
7.08
4.19
4.99
4.48
2.81
3.02
3.84
1.96
24.24
3.02
4.33
49
1.438
FCF / Net incomex
1.683
1.685
1.769
2.014
2.094
2.098
2.137
2.418
2.358
2.335
0.146
2.335
2.096
47
13.70
ROIC%
13.19
12.22
12.28
14.28
16.15
18.56
15.57
13.98
15.68
15.46
7.70
15.57
14.87
69
12.35
Return on equity%
23.89
26.32
24.71
23.29
21.85
23.66
23.95
24.00
23.77
23.27
22.74
23.77
23.83
48
28.20
Return on assets%
0.40
2.40
3.74
4.89
1.95
1.91
0.46
1.32
3.58
4.03
14.07
1.91
2.18
59
50.45
EPS¥
163.20
161.93
196.30
194.19
222.48
219.96
215.37
241.49
291.02
300.91
55.57
6.22%
8.25%
—
10.40
EPS growth%
17.28
14.71
15.34
18.12
17.38
16.12
17.42
19.69
18.83
15.90
17.41
17.42
17.33
88
62.51
Bookvalue per sh¥
59.01
61.06
64.95
69.66
67.67
64.09
59.67
61.39
61.34
53.93
101.85
(4.44%)
(2.18%)
—
109.95
FCF per share¥
82.95
83.19
89.08
91.67
81.77
90.36
93.24
99.70
102.52
109.47
20.80
6.01%
3.24%
—
17.77
Dividend per sh¥
97.03
101.24
108.98
100.15
113.75
127.00
134.72
141.95
150.06
163.12
101.08
7.48%
5.71%
—
17.46
Div yield (avg)%
9.60
11.45
9.23
8.70
7.35
7.36
6.38
3.51
4.40
1.51
6.63
4.40
7.35
32
10.30
Payout ratio%
4.18
4.41
4.49
3.86
1.45
2.32
1.42
0.40
0.40
0.40
28.71
0.40
1.88
58
45.38
Shares (diluted)M
54.46
53.69
52.91
57.07
65.80
71.91
73.51
85.61
100.1
102.2
44.85
9.21%
6.68%
32
24.20
Buyback yield%
8.70
6.74
8.31
8.16
7.60
7.30
9.49
10.29
10.30
9.58
29.99
9.58
8.51
83
1.713
D/E ratiox
1.549
1.600
1.434
1.546
1.464
1.446
1.492
1.450
1.603
1.626
0.435
1.492
1.519
18
2.818
Enterprise value¥B
4.831
4.828
4.809
4.664
4.923
4.650
4.990
5.429
5.446
5.160
1.392
0.94%
0.53%
40
11.27
LT debt¥B
10.61
11.09
10.56
11.66
11.26
11.21
11.38
10.33
9.436
8.462
9.475
(5.55%)
(3.18%)
32
Revenue
¥11.42B
8.85%
1.00×
Cost of revenue
¥7.997B
8.85%
1.00×
Operating expenses
¥2.505B
8.81%
1.00×
Cash and investments
19.03%
Spread over hurdle
(4.52%)