4.054
Revenue¥B
6.775
7.425
7.994
8.712
9.617
10.59
11.45
12.54
13.45
14.62
4.513
8.74%
9.00%
28
4.87
Revenue growth%
33.42
31.35
28.82
31.03
32.11
30.75
30.81
28.31
26.28
29.00
21.16
29.00
30.78
82
19.34
Gross margin%
24.55
25.69
27.12
29.60
29.58
28.75
27.38
25.27
25.63
22.95
16.08
25.63
26.41
28
8.58
Operating margin%
6.21
4.81
4.02
4.88
3.57
6.26
4.57
4.29
2.08
2.82
19.73
4.29
4.43
41
6.59
Net margin%
21.95
20.29
18.70
20.91
23.87
24.67
21.73
19.46
21.23
19.12
11.85
21.23
21.07
19
13.85
P/E ratio (avg)x
42.46
45.47
52.83
61.01
63.29
60.63
65.59
71.14
73.60
84.22
24.20
71.14
62.15
85
19.06
EV/EBITx
13.15
11.40
11.32
12.05
12.21
10.68
10.91
10.86
11.75
12.15
36.09
10.91
11.58
69
20.61
FCF yield (avg)%
15.71
14.96
17.41
15.41
17.53
17.55
17.45
16.78
15.61
13.17
23.02
16.78
16.25
44
27.89
FCF margin%
7.81
9.12
8.71
11.55
14.33
12.66
14.17
16.04
15.67
12.95
21.45
14.17
12.81
22
0.398
FCF / Net incomex
0.677
0.738
0.772
0.744
0.744
0.820
0.811
0.706
0.747
0.766
0.166
0.766
0.746
30
15.01
ROIC%
18.79
20.95
19.44
16.78
14.25
12.60
11.26
9.29
8.96
11.51
13.76
11.26
13.42
23
9.83
Return on equity%
28.65
29.94
32.52
35.48
37.58
40.42
38.09
36.78
38.66
41.41
27.45
38.66
37.18
93
24.15
Return on assets%
10.15
12.01
11.74
11.03
8.38
10.78
8.81
6.30
7.43
9.79
14.89
8.81
9.97
83
79.02
EPS¥
134.21
128.18
139.41
141.71
147.73
166.03
192.17
199.54
225.74
261.08
87.10
12.06%
7.11%
—
24.73
EPS growth%
18.93
17.12
16.29
17.28
14.67
14.47
17.11
15.15
14.00
13.85
15.22
14.47
15.72
28
103.56
Bookvalue per sh¥
260.22
265.51
265.06
259.72
251.98
237.24
219.35
211.52
196.86
203.66
161.30
(4.17%)
(1.22%)
—
218.52
FCF per share¥
167.24
174.47
204.89
220.42
233.35
231.30
275.96
277.72
306.52
348.22
144.97
8.34%
7.60%
—
209.56
Dividend per sh¥
63.87
63.16
69.41
68.00
70.46
60.71
60.02
59.16
62.85
55.05
101.23
(4.82%)
(2.73%)
—
26.74
Div yield (avg)%
21.18
22.99
20.51
20.68
23.44
24.99
26.68
26.72
28.12
27.99
22.52
26.72
24.22
47
22.55
Payout ratio%
27.38
30.32
31.02
28.87
29.41
30.43
33.28
31.09
28.21
27.46
9.74
30.43
29.87
45
36.72
Shares (diluted)M
68.62
82.95
91.78
96.45
101.9
112.2
118.7
141.2
153.1
175.4
36.89
11.49%
11.77%
13
19.41
Buyback yield%
19.19
18.54
20.59
18.41
20.11
18.12
15.98
13.45
13.87
12.47
28.47
13.87
18.27
80
0.768
D/E ratiox
0.889
0.812
0.791
0.710
0.735
0.712
0.628
0.613
0.542
0.484
1.011
0.613
0.711
35
0.838
Enterprise value¥B
1.731
1.755
1.953
2.274
2.113
2.048
2.041
2.292
2.194
2.056
11.50
(0.55%)
1.45%
50
8.564
LT debt¥B
18.10
20.91
23.87
28.18
32.82
36.58
43.99
51.82
54.28
57.11
9.291
11.71%
12.42%
14
Revenue
¥14.62B
9.00%
1.00×
Cost of revenue
¥10.23B
9.00%
1.00×
Operating expenses
¥3.099B
9.44%
1.04×
Cash and investments
15.50%
Spread over hurdle
(6.94%)