0.134
Revenue¥B
1.205
1.253
1.319
1.369
1.401
1.431
1.451
1.523
1.571
1.591
0.148
2.58%
3.10%
24
24.36
Revenue growth%
25.41
27.60
26.49
29.16
28.37
30.66
27.99
27.98
28.89
30.21
10.30
28.89
28.18
7
18.15
Gross margin%
15.69
15.29
14.83
16.61
19.42
17.96
15.03
17.23
18.29
19.68
9.51
17.96
16.92
63
29.34
Operating margin%
24.10
21.89
24.46
24.01
21.41
19.54
22.47
25.27
23.59
22.35
15.18
22.47
23.03
61
16.38
Net margin%
23.65
21.46
20.54
23.53
21.11
18.76
20.94
21.52
22.81
22.27
25.46
21.52
21.49
25
25.68
P/E ratio (avg)x
35.12
39.69
42.66
47.56
44.28
49.92
56.36
52.87
54.59
58.70
31.08
54.59
48.74
65
13.01
EV/EBITx
37.28
41.97
40.30
40.34
43.44
49.51
53.31
57.73
59.68
58.21
12.81
57.73
46.48
65
26.93
FCF yield (avg)%
19.47
21.63
22.81
23.27
25.98
25.89
24.14
25.32
28.09
28.07
11.66
25.89
24.73
18
27.90
FCF margin%
9.24
9.93
9.65
12.28
11.23
10.03
11.16
9.22
8.60
7.22
4.15
9.22
9.79
81
1.795
FCF / Net incomex
0.384
0.438
0.444
0.433
0.411
0.415
0.469
0.446
0.490
0.522
0.469
0.469
0.441
68
22.51
ROIC%
32.33
29.89
30.46
32.87
31.94
33.32
32.45
32.33
30.05
29.24
27.12
32.33
32.14
82
25.22
Return on equity%
22.95
21.07
21.24
23.65
24.91
22.84
22.01
20.97
23.95
23.85
26.07
22.84
22.90
58
4.73
Return on assets%
33.10
35.59
35.51
35.97
37.44
38.90
40.60
42.65
40.68
38.09
18.40
40.60
37.77
58
145.31
EPS¥
541.88
528.25
588.47
652.49
641.88
716.71
789.32
843.63
783.36
783.27
149.80
4.06%
4.33%
—
5.26
EPS growth%
4.33
2.87
5.77
7.72
5.05
7.29
8.12
7.58
5.39
7.49
9.70
7.49
6.53
92
304.19
Bookvalue per sh¥
325.36
331.23
288.22
266.64
233.48
242.33
225.67
210.79
184.39
193.47
398.92
(3.69%)
(6.31%)
—
229.18
FCF per share¥
316.07
358.06
375.52
340.26
313.06
281.87
300.01
328.77
324.30
325.96
291.77
0.81%
0.98%
—
360.14
Dividend per sh¥
477.39
531.12
567.69
551.06
528.59
564.86
555.92
629.74
729.05
761.89
204.25
7.59%
5.02%
—
9.28
Div yield (avg)%
10.37
12.09
11.85
9.57
12.39
11.79
13.14
15.40
17.10
17.29
2.41
15.40
12.24
78
14.72
Payout ratio%
20.80
20.01
17.55
15.73
15.32
15.85
17.36
17.10
14.20
14.77
13.33
15.85
16.48
53
1.520
Shares (diluted)M
1.047
1.137
1.220
1.306
1.129
1.204
1.093
1.109
1.067
0.962
1.484
(3.14%)
(2.27%)
16
17.36
Buyback yield%
4.09
3.20
3.86
5.45
8.22
6.41
9.18
8.78
11.38
10.98
18.22
9.18
7.31
28
1.138
D/E ratiox
0.684
0.755
0.768
0.836
0.737
0.708
0.769
0.677
0.628
0.625
1.724
0.677
0.722
81
1.106
Enterprise value¥B
0.129
0.147
0.167
0.200
0.233
0.232
0.234
0.249
0.299
0.322
1.178
6.68%
9.75%
28
801.4
LT debt¥M
362.8
395.3
454.5
513.6
585.1
633.8
732.6
683.8
785.2
887.0
659.2
8.68%
10.49%
23
Revenue
¥1.591B
3.10%
1.00×
Cost of revenue
¥952.4M
2.76%
0.97×
Operating expenses
¥233.1M
3.64%
1.05×
Cash and investments
19.53%
Spread over hurdle
11.60%