4.579
Revenue¥B
6.053
6.562
7.158
7.838
8.486
9.243
9.933
10.79
11.46
12.24
5.065
7.59%
8.12%
93
2.62
Revenue growth%
23.69
26.22
26.44
28.34
27.49
27.02
29.57
32.18
34.16
33.26
19.04
32.18
27.91
51
12.20
Gross margin%
22.47
20.87
23.15
25.99
25.56
27.72
27.99
25.07
23.72
21.85
22.17
25.07
24.40
63
7.27
Operating margin%
13.17
14.34
14.32
13.35
10.49
9.62
8.42
7.44
9.95
10.73
5.93
9.62
10.61
31
21.79
Net margin%
16.24
13.46
14.98
17.00
18.24
20.66
18.52
21.21
22.54
21.97
10.03
21.21
18.38
15
11.12
P/E ratio (avg)x
13.34
14.68
16.41
17.02
19.26
19.79
21.29
23.56
24.74
27.02
11.01
23.56
19.52
65
9.478
EV/EBITx
15.23
17.88
21.18
25.46
26.20
30.27
35.45
35.85
42.82
51.48
16.65
35.85
28.23
39
25.87
FCF yield (avg)%
25.30
24.69
24.23
22.97
22.90
25.67
27.92
27.49
26.90
28.16
19.29
27.49
25.48
51
14.44
FCF margin%
3.58
6.53
7.15
8.92
9.11
9.20
10.25
12.24
10.72
12.68
9.70
10.72
9.16
38
0.414
FCF / Net incomex
2.356
2.779
2.649
3.126
3.515
3.351
3.312
3.609
3.405
3.538
0.932
3.405
3.331
39
5.67
ROIC%
0.40
3.04
1.27
1.31
0.69
0.40
2.14
0.40
0.78
0.40
6.63
0.40
0.73
94
13.18
Return on equity%
18.91
18.64
18.76
16.73
16.52
17.02
15.96
15.29
13.21
10.73
14.26
15.29
16.62
14
20.79
Return on assets%
22.51
21.76
22.65
25.07
26.15
26.12
27.39
30.25
31.82
30.08
15.28
30.08
26.13
30
48.11
EPS¥
124.64
148.52
142.50
137.05
139.21
133.30
154.36
177.24
183.78
185.65
49.24
5.93%
5.19%
—
10.09
EPS growth%
17.46
18.54
16.84
18.49
20.26
23.22
20.83
19.16
18.23
19.03
23.99
19.16
18.78
9
103.24
Bookvalue per sh¥
140.51
166.98
172.40
207.80
246.27
243.35
269.88
268.92
266.95
268.44
139.62
1.74%
8.03%
—
192.89
FCF per share¥
234.97
262.24
271.16
303.69
274.26
296.25
274.97
307.16
340.72
362.07
172.40
5.71%
5.60%
—
175.33
Dividend per sh¥
246.42
248.62
258.37
234.46
223.20
233.31
227.79
221.86
230.58
222.22
58.74
(0.09%)
(0.49%)
—
28.38
Div yield (avg)%
29.75
27.23
26.19
26.83
28.93
30.09
28.57
30.10
31.69
31.96
12.19
30.10
29.34
24
3.39
Payout ratio%
24.96
22.39
22.66
23.36
20.66
17.86
14.94
14.35
11.41
13.87
24.38
14.35
19.26
14
13.89
Shares (diluted)M
25.40
25.57
28.26
29.42
32.85
36.94
36.98
37.88
39.14
44.74
13.60
6.37%
7.71%
78
2.62
Buyback yield%
29.02
30.25
30.32
32.96
33.09
30.59
30.43
33.14
33.25
35.29
20.35
33.14
31.77
62
0.737
D/E ratiox
0.555
0.671
0.675
0.718
0.854
0.999
0.971
0.985
1.164
1.380
0.788
0.999
0.912
82
5.934
Enterprise value¥B
8.185
8.938
9.464
8.422
7.757
8.620
8.551
9.013
8.032
8.400
0.896
1.60%
1.05%
14
8.102
LT debt¥B
0.824
0.815
0.747
0.726
0.657
0.609
0.614
0.593
0.548
0.578
10.37
(2.54%)
(4.54%)
11
Revenue
¥12.24B
8.12%
1.00×
Cost of revenue
¥6.240B
8.39%
1.03×
Operating expenses
¥2.608B
7.60%
0.95×
Spread over hurdle
12.27%