2.099
Revenue¥B
1.415
1.537
1.620
1.708
1.827
1.932
2.037
2.196
2.318
2.506
2.201
6.52%
6.53%
8
8.63
Revenue growth%
20.97
22.51
24.39
22.85
22.22
20.88
21.40
21.63
22.25
24.93
18.88
21.63
22.23
25
28.13
Gross margin%
25.83
25.21
26.51
28.74
26.19
27.26
27.71
27.94
27.73
26.42
4.85
27.71
26.88
57
10.50
Operating margin%
14.76
12.12
9.35
7.38
4.78
6.08
7.05
9.19
7.17
5.17
23.06
7.05
7.28
46
17.26
Net margin%
9.18
11.53
12.52
13.47
15.03
12.39
11.52
13.04
10.53
11.05
13.62
11.52
11.96
82
24.38
P/E ratio (avg)x
28.96
31.29
32.71
35.78
38.16
42.27
39.50
43.82
43.55
39.84
14.49
42.27
38.83
80
13.69
EV/EBITx
21.56
19.85
21.67
20.94
18.33
18.34
19.03
16.90
16.53
15.76
26.85
16.90
18.69
56
20.75
FCF yield (avg)%
24.12
21.56
20.68
23.57
23.22
25.36
23.00
24.47
24.60
21.92
29.14
24.47
23.39
54
16.11
FCF margin%
16.74
19.32
18.34
18.35
21.20
18.71
17.21
18.15
18.48
20.11
18.10
18.48
18.42
29
0.848
FCF / Net incomex
1.279
1.262
1.142
1.063
1.116
1.071
1.046
1.156
1.206
1.358
0.650
1.156
1.149
78
12.55
ROIC%
9.82
8.29
9.99
12.39
12.81
12.88
10.99
12.07
14.28
12.20
17.63
12.20
12.14
64
4.94
Return on equity%
26.82
26.29
24.13
21.70
24.37
23.85
21.02
23.58
21.67
24.32
8.54
23.58
23.99
73
9.74
Return on assets%
17.37
18.92
17.43
14.54
15.04
17.79
15.14
16.28
17.78
20.59
29.41
17.78
17.40
55
65.59
EPS¥
49.52
48.21
55.47
54.37
53.92
54.41
58.14
62.20
61.99
72.96
71.85
6.24%
3.67%
—
2.59
EPS growth%
18.31
16.66
19.52
22.45
23.19
25.95
28.53
28.21
31.05
31.26
2.25
28.53
24.57
92
34.63
Bookvalue per sh¥
72.93
77.23
78.98
85.35
98.04
100.53
104.33
103.02
115.05
129.29
38.46
5.69%
6.52%
—
62.10
FCF per share¥
49.37
49.46
51.95
50.47
48.55
48.11
48.69
45.05
43.95
46.11
28.10
(1.02%)
0.62%
—
50.77
Dividend per sh¥
46.58
51.71
50.26
54.47
59.84
69.02
67.41
66.59
69.33
77.40
45.71
5.28%
5.54%
—
20.66
Div yield (avg)%
18.03
19.66
17.82
20.41
19.02
19.70
22.35
19.83
21.57
22.18
2.58
21.57
19.77
15
9.91
Payout ratio%
4.20
6.51
5.57
4.84
6.23
8.46
9.89
9.78
8.35
5.76
13.95
8.46
6.37
19
9.328
Shares (diluted)M
9.094
9.263
7.961
8.037
8.635
8.479
8.745
8.698
8.097
7.377
9.092
(3.10%)
(2.03%)
90
28.48
Buyback yield%
10.33
8.60
7.72
9.94
12.35
9.89
7.35
4.57
6.58
5.75
11.23
6.58
8.16
6
0.779
D/E ratiox
1.274
1.298
1.170
1.235
1.263
1.362
1.318
1.386
1.453
1.325
0.397
1.362
1.308
67
0.300
Enterprise value¥B
1.527
1.584
1.543
1.572
1.689
1.840
1.900
1.904
2.125
2.111
1.358
4.55%
2.88%
81
1.947
LT debt¥B
1.357
1.161
1.258
1.076
1.044
1.007
1.046
1.094
1.117
1.027
0.685
(0.32%)
(3.50%)
69
Revenue
¥2.506B
6.53%
1.00×
Cost of revenue
¥1.592B
6.32%
0.98×
Operating expenses
¥518.0M
6.92%
1.04×
Goodwill & intangibles
18.62%
Return on capital
103.40%
Spread over hurdle
93.96%