2.333
Revenue¥B
6.877
7.279
8.005
8.757
9.639
10.57
11.39
12.45
13.46
14.27
2.609
8.17%
8.47%
73
18.17
Revenue growth%
21.54
24.01
25.40
24.85
23.08
22.09
20.93
19.24
18.37
17.65
25.98
19.24
21.82
38
29.43
Gross margin%
8.28
9.96
12.21
13.28
11.99
14.89
15.60
13.86
15.30
14.61
4.77
14.89
13.57
50
15.84
Operating margin%
12.05
10.48
9.31
9.50
10.26
9.22
10.37
9.60
10.86
12.72
9.08
10.37
10.32
71
21.05
Net margin%
27.54
26.41
23.78
23.92
20.94
19.40
20.27
20.40
21.88
20.62
28.24
20.40
21.41
17
34.66
P/E ratio (avg)x
21.69
22.60
23.41
24.27
22.70
20.90
22.91
22.51
21.20
21.88
11.95
21.88
22.55
36
13.72
EV/EBITx
13.06
13.69
15.64
18.82
22.52
23.70
27.82
32.91
32.76
38.62
25.08
32.76
23.11
54
8.21
FCF yield (avg)%
11.30
8.85
11.36
13.16
10.64
9.38
11.58
9.57
9.05
10.62
14.71
9.57
10.63
71
25.33
FCF margin%
9.46
6.50
4.21
1.47
0.40
0.40
0.40
1.85
1.58
3.23
21.25
1.58
1.71
43
1.495
FCF / Net incomex
2.404
2.565
2.512
2.327
2.323
2.376
2.202
2.202
2.445
2.554
0.574
2.376
2.390
45
20.80
ROIC%
9.01
6.01
9.00
6.09
5.56
6.05
4.96
3.49
4.99
6.23
23.77
4.99
6.03
59
23.85
Return on equity%
23.35
24.85
23.61
24.69
25.93
27.58
25.64
25.53
25.74
26.58
25.31
25.74
25.59
55
20.82
Return on assets%
26.74
25.88
23.21
20.61
20.10
17.97
17.24
17.77
18.68
16.66
3.64
17.77
19.39
49
413.46
EPS¥
319.98
374.50
388.49
379.71
426.10
450.17
516.55
543.31
544.14
603.87
462.57
7.22%
7.30%
—
8.05
EPS growth%
22.24
22.01
20.51
17.82
19.95
20.26
20.80
21.99
19.93
22.57
20.32
20.80
20.66
90
345.85
Bookvalue per sh¥
315.73
314.16
281.75
310.68
343.21
322.71
349.04
333.33
366.23
378.09
397.08
1.95%
1.36%
—
137.90
FCF per share¥
182.55
205.85
206.78
225.61
262.45
295.58
330.21
329.65
326.86
326.82
377.11
4.49%
5.87%
—
435.80
Dividend per sh¥
216.91
223.05
241.34
220.08
240.63
263.64
231.73
250.41
258.67
284.69
416.86
3.42%
2.37%
—
17.46
Div yield (avg)%
6.08
8.07
5.41
6.03
7.32
4.99
2.56
3.22
4.70
7.13
12.12
4.70
5.72
20
6.99
Payout ratio%
10.51
12.62
15.09
16.43
17.28
16.72
16.63
14.87
14.44
13.63
28.27
14.87
14.98
88
14.31
Shares (diluted)M
21.45
22.13
23.35
23.18
24.69
27.42
25.93
24.16
27.44
30.13
14.48
4.07%
4.73%
20
2.73
Buyback yield%
16.13
18.99
19.27
19.36
16.94
15.65
16.60
16.99
18.94
19.17
22.93
16.99
17.96
11
0.207
D/E ratiox
1.149
1.225
1.421
1.640
1.761
1.873
2.127
2.494
2.713
2.676
1.790
2.494
1.817
52
9.964
Enterprise value¥B
12.26
11.16
10.73
10.85
11.01
9.940
10.07
8.648
8.192
8.824
12.56
(4.33%)
(3.43%)
45
3.795
LT debt¥B
7.973
8.619
10.11
10.21
10.61
11.17
12.06
12.41
14.17
13.81
6.047
5.41%
6.64%
32
Revenue
¥14.27B
8.47%
1.00×
Cost of revenue
¥9.351B
8.36%
0.99×
Operating expenses
¥1.732B
8.03%
0.96×
Spread over hurdle
23.11%