0.142
Revenue¥B
1.416
1.508
1.570
1.700
1.826
1.966
2.104
2.276
2.454
0.155
0.175
7.62%
6.66%
13
15.20
Revenue growth%
5.84
3.00
0.40
1.40
0.40
3.28
2.64
2.21
0.74
10.04
22.51
2.21
2.43
94
24.73
Gross margin%
21.66
20.75
18.93
18.19
18.46
19.37
18.72
18.18
20.42
4.45
25.88
18.72
19.15
51
10.12
Operating margin%
13.98
15.51
13.65
12.97
15.31
16.39
15.68
14.82
13.63
6.82
23.86
15.31
14.40
65
27.57
Net margin%
14.07
11.60
13.41
10.66
13.20
14.02
11.31
8.85
6.67
11.62
17.99
11.31
11.73
76
26.26
P/E ratio (avg)x
27.36
32.47
35.37
36.51
41.34
45.43
50.31
50.85
58.78
21.13
30.30
50.31
38.93
40
23.19
EV/EBITx
32.64
35.90
34.29
34.77
32.55
33.03
38.77
40.75
43.09
37.00
34.30
38.77
34.53
27
27.20
FCF yield (avg)%
8.96
11.32
13.08
15.20
17.45
16.43
14.05
17.02
18.59
11.97
6.84
17.02
14.63
20
21.83
FCF margin%
14.27
15.59
14.93
17.46
18.27
15.91
14.09
12.62
14.40
6.79
27.28
14.40
15.26
87
0.615
FCF / Net incomex
0.663
0.750
0.830
0.932
0.998
1.126
1.130
1.225
1.324
0.753
0.154
1.130
0.965
43
3.84
ROIC%
17.43
14.90
12.41
9.59
12.22
12.95
13.58
12.54
12.82
21.50
11.92
12.82
12.89
39
12.41
Return on equity%
8.67
7.70
7.63
9.29
11.96
14.81
13.83
16.08
16.59
23.37
25.36
14.81
11.21
39
12.89
Return on assets%
21.19
22.40
23.37
24.17
26.33
24.95
23.18
23.96
26.76
13.81
24.43
24.95
23.66
19
195.07
EPS¥
327.89
337.78
395.49
457.51
519.35
586.78
620.88
708.75
692.16
204.21
224.63
8.63%
6.81%
—
21.19
EPS growth%
14.50
14.73
14.14
15.73
16.55
13.63
16.47
17.05
14.17
5.85
26.78
16.47
14.85
87
564.45
Bookvalue per sh¥
426.13
488.55
505.65
551.01
588.59
665.82
706.39
789.48
822.88
397.29
546.37
8.35%
6.55%
—
423.62
FCF per share¥
732.04
851.42
1,015
1,081
1,186
1,249
1,387
1,539
1,851
629.64
332.65
11.35%
12.42%
—
289.67
Dividend per sh¥
421.61
461.84
427.99
430.25
401.03
441.61
454.46
502.80
556.27
368.84
577.13
5.27%
4.52%
—
18.57
Div yield (avg)%
8.45
10.82
13.79
15.52
13.15
15.58
14.73
17.54
19.92
21.78
16.32
15.58
14.26
53
12.52
Payout ratio%
5.98
5.19
6.15
3.41
2.61
0.40
2.88
1.92
0.40
7.78
12.68
1.92
3.14
71
2.334
Shares (diluted)M
2.110
1.811
1.765
1.521
1.396
1.227
1.256
1.198
1.185
2.389
2.369
(4.86%)
(6.23%)
67
26.47
Buyback yield%
23.41
24.93
24.57
25.98
26.49
25.75
26.71
25.35
26.78
8.01
12.42
26.49
25.55
50
1.573
D/E ratiox
0.959
0.936
0.891
0.991
1.036
1.178
1.281
1.303
1.303
1.480
1.191
1.281
1.014
40
1.538
Enterprise value¥B
0.336
0.391
0.384
0.370
0.360
0.339
0.329
0.330
0.332
0.506
1.331
(2.14%)
1.70%
8
1.579
LT debt¥B
2.318
2.401
2.319
2.209
2.214
2.459
2.504
2.579
2.638
1.614
2.278
3.61%
1.57%
88
Revenue
¥2.454B
6.66%
1.00×
Cost of revenue
¥1.287B
6.53%
0.99×
Operating expenses
¥597.8M
7.02%
1.03×
Cash and investments
17.05%
Spread over hurdle
30.45%