0.874
Revenue¥B
1.040
1.147
1.236
1.330
1.414
1.531
1.661
1.806
1.981
2.165
0.958
8.88%
8.28%
14
28.33
Revenue growth%
8.63
9.32
7.04
5.87
7.31
7.46
5.01
2.83
1.79
2.60
29.40
2.83
6.45
10
10.15
Gross margin%
26.64
24.36
22.13
24.04
21.12
18.64
18.00
20.81
19.39
19.41
3.06
19.39
20.96
90
10.17
Operating margin%
16.00
15.65
18.13
20.24
18.40
19.59
18.45
20.05
17.85
14.87
10.59
18.45
18.26
78
20.85
Net margin%
24.28
26.23
28.81
30.62
28.91
26.16
24.51
24.27
25.38
26.59
5.93
25.38
26.19
15
11.53
P/E ratio (avg)x
12.46
11.06
11.18
12.00
10.80
9.481
9.566
8.262
7.873
6.825
23.45
8.262
10.19
25
18.60
EV/EBITx
45.40
46.30
50.16
56.78
64.08
67.36
77.29
80.02
76.23
70.60
30.49
76.23
65.72
56
17.75
FCF yield (avg)%
16.85
19.67
17.16
18.59
21.50
19.12
22.05
21.84
23.29
22.87
3.67
22.05
20.58
33
18.81
FCF margin%
11.47
10.89
8.00
10.51
10.19
11.36
12.91
10.74
8.78
10.04
11.18
10.74
10.63
66
1.551
FCF / Net incomex
1.547
1.761
2.119
2.463
2.495
2.749
2.859
2.844
3.448
4.112
0.514
2.859
2.622
22
17.96
ROIC%
24.91
22.48
20.60
23.26
23.85
21.54
24.13
23.93
24.47
27.14
18.97
24.13
23.89
10
17.55
Return on equity%
34.13
34.62
34.54
33.32
31.26
32.02
31.55
33.54
31.03
33.60
17.10
32.02
33.43
74
29.55
Return on assets%
23.99
26.15
26.83
27.07
29.77
28.62
28.42
29.90
29.82
29.10
12.98
29.10
28.52
13
185.11
EPS¥
188.75
202.96
217.54
205.35
212.38
209.90
201.88
221.15
220.95
207.15
198.41
(0.50%)
0.91%
—
28.98
EPS growth%
21.29
22.90
24.64
27.38
27.87
27.89
28.65
28.78
28.41
28.95
21.76
28.65
27.88
16
78.58
Bookvalue per sh¥
92.85
98.95
105.32
124.99
141.02
152.24
157.75
166.72
194.33
195.07
37.35
6.70%
9.67%
—
117.34
FCF per share¥
25.72
26.99
27.33
27.40
26.84
28.53
28.80
27.05
27.49
28.32
70.82
1.08%
0.06%
—
83.12
Dividend per sh¥
269.80
271.15
296.57
291.64
315.26
339.42
375.65
392.57
464.41
548.37
91.37
11.71%
8.82%
—
12.86
Div yield (avg)%
14.47
16.85
14.05
13.72
12.23
11.73
12.61
12.70
10.66
13.19
9.39
12.61
12.94
37
26.07
Payout ratio%
12.87
15.05
14.25
12.18
14.97
17.21
18.18
16.46
17.51
18.80
27.96
17.51
15.75
31
4.535
Shares (diluted)M
7.067
8.118
8.841
9.404
9.748
8.996
10.40
11.83
12.34
12.84
4.605
5.67%
6.46%
59
22.73
Buyback yield%
10.45
10.19
11.75
12.78
11.33
13.86
12.32
15.02
16.73
14.40
9.01
14.40
12.55
53
0.101
D/E ratiox
1.097
0.973
1.078
0.996
0.943
1.010
1.071
1.082
1.112
1.178
0.757
1.082
1.075
48
1.833
Enterprise value¥B
1.836
2.096
2.157
2.194
2.530
2.955
3.409
4.039
4.702
5.232
0.692
15.64%
11.74%
44
0.616
LT debt¥B
1.141
1.078
1.133
1.303
1.498
1.522
1.730
1.760
1.677
1.875
0.754
4.59%
6.51%
88
Revenue
¥2.165B
8.28%
1.00×
Cost of revenue
¥1.515B
8.28%
1.00×
Operating expenses
¥342.4M
8.43%
1.01×
Cash and investments
19.39%
Spread over hurdle
21.11%