607.5
Revenue¥M
395.6
429.9
474.3
522.3
560.6
604.1
657.2
709.6
787.0
867.1
652.6
9.12%
9.04%
36
18.60
Revenue growth%
10.55
8.65
6.45
4.70
3.71
4.19
3.27
1.26
2.03
1.39
3.09
2.03
3.95
85
26.19
Gross margin%
11.43
13.30
13.81
13.49
11.35
13.09
14.26
14.25
12.45
13.17
7.82
13.17
13.23
94
6.65
Operating margin%
16.11
17.02
18.28
16.42
15.41
18.11
15.49
17.32
14.68
15.29
16.68
15.49
16.27
72
11.86
Net margin%
22.60
20.04
19.15
21.85
20.32
23.09
24.58
23.00
24.47
26.44
14.80
24.47
22.80
75
31.76
P/E ratio (avg)x
27.63
26.92
26.74
29.99
31.71
34.42
32.92
33.57
37.17
40.58
26.52
34.42
32.32
36
29.52
EV/EBITx
21.79
23.59
23.58
23.89
25.56
29.62
33.47
32.66
32.35
35.79
20.56
32.66
27.59
25
26.73
FCF yield (avg)%
4.84
1.98
4.66
5.64
6.48
9.21
6.71
4.09
3.18
2.30
8.61
4.09
4.75
90
28.37
FCF margin%
17.40
14.94
12.63
14.92
15.39
13.44
14.76
15.58
17.41
14.67
8.86
14.76
14.93
83
1.365
FCF / Net incomex
2.258
2.372
2.268
2.278
2.234
2.499
2.418
2.300
2.543
2.683
1.539
2.499
2.336
39
7.58
ROIC%
13.01
10.67
9.00
11.12
9.27
6.57
9.49
7.42
8.18
8.02
2.80
8.02
9.13
77
8.99
Return on equity%
10.05
9.77
9.97
7.62
8.05
8.34
10.91
8.85
5.86
6.42
18.94
8.34
8.60
70
28.03
Return on assets%
19.62
18.20
15.34
16.29
16.81
18.94
16.79
14.12
16.74
16.27
21.32
16.74
16.76
44
562.47
EPS¥
550.86
489.57
532.94
493.04
427.02
369.18
370.55
401.49
415.14
377.81
587.65
(2.42%)
(3.74%)
—
9.37
EPS growth%
19.51
17.74
15.20
16.25
16.39
15.06
14.99
15.21
15.96
13.39
27.13
15.06
15.58
56
519.85
Bookvalue per sh¥
261.17
271.20
302.10
329.58
338.55
302.74
335.73
315.13
319.72
303.70
136.01
(2.15%)
2.34%
—
394.95
FCF per share¥
485.30
467.20
505.28
542.71
462.23
396.25
341.43
307.84
264.78
246.53
663.37
(11.81%)
(6.52%)
—
418.12
Dividend per sh¥
446.20
458.16
474.49
469.37
469.55
543.53
618.59
665.84
736.78
847.25
469.83
12.53%
7.37%
—
12.48
Div yield (avg)%
21.00
23.96
26.84
28.31
30.17
27.59
27.86
26.10
28.93
27.28
22.29
27.59
27.44
95
14.26
Payout ratio%
20.74
20.03
19.76
21.18
21.88
24.10
21.90
23.90
22.31
22.57
11.13
22.57
21.89
83
1.777
Shares (diluted)M
1.856
2.018
1.947
1.946
2.119
2.042
1.965
2.011
2.199
2.146
1.778
0.26%
1.80%
76
16.94
Buyback yield%
28.00
28.03
27.15
27.92
28.93
30.48
29.78
30.96
32.50
31.94
19.12
30.96
29.36
80
0.130
D/E ratiox
0.450
0.412
0.426
0.406
0.447
0.440
0.452
0.446
0.479
0.497
1.653
0.452
0.446
30
554.5
Enterprise value¥M
673.6
675.0
722.5
741.2
666.4
724.0
689.0
741.1
674.7
703.1
71.97
1.08%
0.36%
38
0.250
LT debt¥B
0.802
0.954
1.084
1.093
1.263
1.343
1.501
1.541
1.547
1.783
0.994
7.14%
9.92%
34
Revenue
¥867.1M
9.04%
1.00×
Cost of revenue
¥510.4M
9.16%
1.01×
Operating expenses
¥159.0M
9.21%
1.02×
Cash and investments
15.65%
Spread over hurdle
(3.86%)