1.551
Revenue¥B
1.901
1.944
1.981
1.974
1.956
1.929
1.936
1.988
2.030
2.089
1.615
1.32%
1.00%
63
17.45
Revenue growth%
31.70
31.75
32.84
29.99
30.88
29.07
26.67
24.74
25.41
23.41
24.53
25.41
29.53
41
19.38
Gross margin%
26.62
26.44
27.33
25.12
22.76
20.80
22.84
24.49
23.83
25.73
27.95
23.83
24.80
67
24.66
Operating margin%
30.70
32.14
32.35
32.69
34.68
35.17
33.29
36.20
39.19
39.57
24.21
36.20
33.99
73
21.50
Net margin%
14.14
12.64
13.33
13.08
14.73
12.99
10.37
7.43
9.09
8.56
4.67
9.09
12.81
63
36.86
P/E ratio (avg)x
18.44
21.15
21.45
24.31
26.91
29.47
30.64
36.69
44.11
50.20
26.67
36.69
28.19
75
9.641
EV/EBITx
16.71
19.02
20.32
21.74
21.83
23.07
27.33
31.64
31.81
37.63
25.03
31.64
22.45
37
2.11
FCF yield (avg)%
22.54
24.10
23.13
25.44
24.66
27.63
29.76
31.22
28.63
26.99
8.13
28.63
26.21
20
20.71
FCF margin%
17.21
15.33
15.76
13.32
13.47
15.87
15.07
14.65
12.56
13.57
28.07
14.65
14.86
5
0.562
FCF / Net incomex
0.698
0.707
0.767
0.748
0.672
0.712
0.717
0.682
0.665
0.727
1.241
0.712
0.709
51
19.19
ROIC%
14.27
15.87
15.16
16.63
19.06
20.92
22.06
19.53
20.54
17.60
8.40
20.54
18.33
42
16.95
Return on equity%
12.15
14.45
15.59
15.65
13.69
15.62
14.14
15.85
15.54
12.81
2.18
15.54
15.00
34
19.51
Return on assets%
25.53
23.20
21.02
18.89
21.17
19.39
18.15
18.34
17.31
15.71
15.14
18.15
19.14
37
71.35
EPS¥
101.37
100.71
112.38
110.27
119.58
107.42
111.54
115.16
116.25
119.23
78.56
(0.06%)
0.55%
—
22.58
EPS growth%
6.24
4.98
5.53
5.94
5.45
2.78
5.78
4.58
6.29
3.47
18.26
4.58
5.49
10
45.71
Bookvalue per sh¥
28.58
27.07
26.59
25.42
25.77
23.56
26.16
25.13
26.99
28.28
29.79
1.88%
(0.47%)
—
100.12
FCF per share¥
129.58
117.87
128.96
137.19
130.61
127.51
140.45
142.06
138.43
137.27
185.16
1.00%
0.95%
—
150.44
Dividend per sh¥
71.57
75.36
68.41
64.48
63.19
61.10
55.79
51.48
53.58
54.80
190.33
(2.81%)
(2.16%)
—
2.07
Div yield (avg)%
11.19
11.29
9.97
11.81
14.11
12.29
9.68
9.47
9.05
8.37
28.37
9.47
10.58
94
26.99
Payout ratio%
9.72
8.79
6.31
9.26
11.79
11.01
10.99
8.85
10.12
9.00
25.92
10.12
9.49
10
7.744
Shares (diluted)M
12.16
11.70
12.86
13.89
14.50
15.65
17.78
19.32
20.26
20.87
7.623
7.56%
5.95%
65
25.68
Buyback yield%
9.21
6.92
8.79
7.76
7.52
6.82
8.87
8.93
10.36
9.09
28.49
8.93
8.83
36
1.758
D/E ratiox
0.372
0.449
0.498
0.490
0.526
0.566
0.578
0.575
0.689
0.736
0.542
0.578
0.546
37
1,432
Enterprise value¥M
566.1
612.9
607.7
679.2
789.4
885.9
896.1
967.4
967.0
943.5
422.8
3.63%
6.44%
47
1.070
LT debt¥B
1.828
2.087
2.068
2.202
2.512
2.899
3.479
3.946
4.283
4.883
2.051
14.21%
11.61%
25
Revenue
¥2.089B
1.00%
1.00×
Cost of revenue
¥1.248B
1.20%
1.02×
Operating expenses
¥461.3M
1.13%
1.01×
Cash and investments
18.35%
Spread over hurdle
10.11%