1.412
Revenue¥B
2.361
2.407
2.465
2.490
2.562
2.645
2.719
2.814
2.844
2.856
1.471
2.20%
2.39%
50
9.89
Revenue growth%
25.81
23.21
22.24
20.58
20.52
19.62
16.72
16.84
18.89
19.02
11.16
18.89
20.07
78
15.87
Gross margin%
21.20
21.81
24.78
24.04
26.35
28.67
31.36
29.09
29.66
29.37
19.58
29.37
27.51
37
5.79
Operating margin%
20.47
18.48
21.40
20.24
21.75
21.20
19.05
21.57
18.70
16.91
29.98
19.05
20.36
7
20.48
Net margin%
24.25
23.27
23.32
26.11
28.43
26.79
29.28
26.97
28.43
30.21
5.13
28.43
26.88
87
31.67
P/E ratio (avg)x
24.41
26.25
26.42
24.37
22.38
24.94
22.28
24.82
22.75
20.66
7.539
22.75
24.39
41
16.37
EV/EBITx
28.07
26.74
28.64
29.18
25.36
27.03
24.57
25.87
27.35
27.73
18.74
27.03
27.19
51
19.14
FCF yield (avg)%
13.64
15.19
17.80
15.25
13.32
10.42
10.72
7.78
5.43
3.09
3.77
7.78
12.02
27
29.28
FCF margin%
22.47
22.25
22.09
22.82
20.29
17.55
14.64
15.92
14.50
12.94
5.17
14.64
18.92
55
0.427
FCF / Net incomex
0.433
0.464
0.453
0.404
0.446
0.432
0.425
0.434
0.437
0.417
1.778
0.432
0.434
45
8.26
ROIC%
8.61
10.93
11.78
10.18
13.01
14.16
15.93
17.82
19.09
21.89
11.97
17.82
13.59
42
5.05
Return on equity%
9.85
11.05
8.28
10.68
10.47
9.20
10.88
13.43
13.44
12.62
20.15
12.62
10.78
81
16.03
Return on assets%
9.02
6.66
3.66
1.48
3.46
3.73
0.85
0.40
3.30
5.04
27.21
3.30
3.56
86
59.79
EPS¥
117.64
104.98
97.91
105.10
92.95
102.15
103.69
115.42
110.14
103.59
62.77
2.19%
(0.94%)
—
24.33
EPS growth%
22.20
20.87
18.72
16.08
14.46
14.44
12.21
10.75
10.37
7.50
4.53
10.75
14.45
44
92.09
Bookvalue per sh¥
43.45
45.26
48.63
51.26
62.32
69.94
73.34
79.93
80.25
78.81
90.21
4.80%
6.56%
—
66.75
FCF per share¥
38.62
35.05
30.83
32.12
32.75
33.62
36.12
31.57
27.30
28.54
88.81
(2.72%)
(2.97%)
—
63.53
Dividend per sh¥
62.57
65.53
69.22
70.01
73.79
77.02
77.37
74.36
71.92
78.79
59.07
1.32%
2.74%
—
19.42
Div yield (avg)%
11.58
9.29
10.60
8.41
7.70
8.77
7.73
10.31
8.78
10.06
12.26
8.78
9.04
39
16.50
Payout ratio%
17.29
16.87
16.31
18.53
19.93
21.72
20.56
21.73
19.47
20.30
27.07
20.56
19.70
55
18.13
Shares (diluted)M
22.28
25.87
26.96
26.19
27.98
31.76
32.34
32.96
37.87
40.73
18.99
7.80%
7.05%
38
14.85
Buyback yield%
14.45
14.86
17.57
15.38
14.21
14.79
17.48
20.31
17.87
20.72
19.03
17.87
16.43
83
0.141
D/E ratiox
2.438
2.441
2.644
2.981
2.894
3.037
3.024
3.580
3.669
4.340
1.709
3.580
3.002
68
2.123
Enterprise value¥B
1.466
1.506
1.306
1.200
1.025
0.998
0.914
0.809
0.730
0.676
2.109
(7.99%)
(8.87%)
75
0.427
LT debt¥B
1.441
1.512
1.489
1.502
1.685
1.703
1.888
1.868
1.993
1.887
2.156
2.29%
2.15%
70
Revenue
¥2.856B
2.39%
1.00×
Cost of revenue
¥1.387B
2.56%
1.02×
Operating expenses
¥602.9M
1.60%
0.92×
Goodwill & intangibles
17.37%
Cash and investments
16.99%
Return on capital
111.81%
Spread over hurdle
105.28%