0.622
Revenue¥B
1.613
1.636
1.635
1.636
1.624
1.624
1.645
1.714
1.718
1.718
0.642
1.13%
0.62%
64
11.05
Revenue growth%
17.98
18.04
20.65
23.33
24.73
23.13
21.76
21.91
21.74
23.38
28.38
21.91
21.84
29
2.04
Gross margin%
31.48
33.30
34.49
33.17
34.40
31.52
30.70
31.87
34.45
36.32
4.83
31.87
33.23
37
5.29
Operating margin%
23.52
21.40
23.77
22.91
24.44
26.41
26.87
29.25
27.87
29.98
15.25
27.87
25.42
78
23.11
Net margin%
14.90
12.62
11.95
12.03
12.06
11.31
13.25
14.66
13.61
14.02
8.61
13.61
12.93
16
7.396
P/E ratio (avg)x
23.33
27.59
31.30
35.32
39.78
40.01
44.73
50.70
57.11
59.10
17.12
50.70
39.90
20
8.569
EV/EBITx
25.12
22.07
20.04
19.49
17.91
19.46
18.23
17.36
17.05
16.20
10.17
17.36
18.84
74
26.95
FCF yield (avg)%
5.52
5.15
4.31
3.38
3.44
1.97
2.08
3.78
3.80
2.07
18.77
2.08
3.61
18
29.33
FCF margin%
14.51
17.18
16.16
15.96
16.60
17.59
16.89
17.17
16.78
14.93
12.82
16.89
16.69
60
1.257
FCF / Net incomex
0.841
0.759
0.810
0.862
0.904
0.867
0.812
0.902
0.942
0.895
1.501
0.895
0.865
63
6.58
ROIC%
18.81
20.07
18.53
18.71
16.90
14.65
12.09
9.33
11.08
10.22
20.06
11.08
15.77
85
25.37
Return on equity%
14.89
12.77
13.49
14.18
15.29
14.95
12.74
11.91
13.80
13.00
2.03
13.00
13.65
85
2.93
Return on assets%
26.50
28.96
26.59
25.06
25.19
24.07
21.51
21.04
19.47
16.92
19.90
21.04
24.57
47
134.42
EPS¥
103.65
99.55
93.67
90.26
86.05
83.97
85.26
82.73
86.31
91.02
150.42
1.13%
(1.78%)
—
15.58
EPS growth%
8.00
10.31
11.16
8.54
8.17
10.27
7.59
6.83
7.33
9.28
18.70
7.59
8.36
19
64.48
Bookvalue per sh¥
129.93
150.60
169.04
167.22
195.41
234.27
267.41
262.79
266.65
288.76
72.62
8.12%
9.77%
—
53.26
FCF per share¥
168.36
193.98
199.79
222.48
234.36
268.60
270.07
270.72
269.60
297.09
145.83
4.86%
7.26%
—
132.13
Dividend per sh¥
204.36
235.01
233.38
261.93
290.10
341.10
377.09
360.06
369.63
422.47
33.07
7.81%
7.31%
—
12.44
Div yield (avg)%
24.55
23.39
20.53
22.23
24.65
25.46
24.36
24.16
26.42
25.83
24.54
25.46
24.46
26
16.41
Payout ratio%
23.02
22.38
19.44
16.76
18.51
18.70
20.56
22.23
21.24
22.59
9.88
21.24
20.90
43
4.928
Shares (diluted)M
5.058
4.785
4.212
4.217
3.873
3.617
3.443
3.310
3.147
2.870
5.091
(5.82%)
(5.12%)
38
7.66
Buyback yield%
3.22
3.21
3.08
4.48
3.45
6.37
5.32
3.55
1.45
0.40
28.80
3.55
3.33
6
0.466
D/E ratiox
1.518
1.451
1.466
1.371
1.315
1.413
1.386
1.474
1.610
1.703
0.550
1.474
1.459
28
0.200
Enterprise value¥B
1.210
1.105
0.976
0.915
0.973
0.853
0.853
0.802
0.785
0.766
0.849
(4.67%)
(4.71%)
5
1.243
LT debt¥B
1.210
1.066
0.962
0.849
0.782
0.832
0.737
0.813
0.844
0.844
0.579
1.55%
(2.56%)
57
Revenue
¥1.718B
0.62%
1.00×
Cost of revenue
¥1.136B
0.72%
1.01×
Operating expenses
¥246.6M
0.52%
0.99×
Cash and investments
17.97%
Goodwill & intangibles
14.90%
Return on capital
130.32%
Spread over hurdle
122.24%