0.436
Revenue¥B
1.433
1.468
1.520
1.543
1.576
1.610
1.649
1.723
1.774
1.782
0.470
2.48%
2.32%
60
4.75
Revenue growth%
26.85
25.64
24.24
22.51
21.63
20.76
18.71
21.10
19.01
19.92
10.38
19.92
21.37
14
11.35
Gross margin%
9.02
6.87
5.57
8.07
5.96
6.27
8.73
11.69
11.96
11.61
6.50
11.61
8.40
35
8.37
Operating margin%
21.99
24.34
24.58
25.65
23.52
20.62
18.53
20.02
21.22
18.73
12.51
20.02
21.61
48
26.07
Net margin%
30.44
30.00
31.03
33.44
34.62
36.86
36.05
33.41
32.80
33.23
15.35
33.41
33.32
25
28.66
P/E ratio (avg)x
13.21
12.81
12.34
11.52
11.33
9.632
9.831
10.54
10.34
8.964
26.55
9.831
10.93
58
37.47
EV/EBITx
34.48
38.62
34.80
35.97
34.47
33.23
33.22
33.45
36.51
36.95
25.46
33.45
34.64
8
10.89
FCF yield (avg)%
20.22
18.03
15.57
12.81
12.07
12.45
10.02
9.45
8.54
9.66
21.75
9.66
12.26
12
20.95
FCF margin%
12.45
15.23
17.86
19.95
18.78
18.99
21.95
22.31
24.92
22.89
29.59
22.31
19.47
64
1.661
FCF / Net incomex
2.519
2.576
2.735
2.837
2.868
2.897
3.362
3.711
3.883
4.287
0.316
3.711
2.883
66
11.12
ROIC%
25.06
22.19
23.05
20.49
23.40
26.15
27.84
27.21
29.77
30.41
12.94
27.84
25.61
32
2.70
Return on equity%
10.55
12.38
11.60
14.59
15.56
17.83
20.60
19.95
20.12
21.67
7.38
20.12
16.69
11
18.19
Return on assets%
23.76
23.05
20.82
18.19
19.92
21.95
22.08
22.64
25.47
27.41
26.70
22.64
22.36
41
46.96
EPS¥
150.84
155.75
181.93
218.88
218.30
238.01
256.92
292.03
300.46
303.28
48.65
6.80%
8.67%
—
9.12
EPS growth%
25.02
27.35
29.00
28.92
27.21
27.72
24.93
26.18
25.52
24.70
27.57
25.52
26.70
82
32.77
Bookvalue per sh¥
178.35
197.65
202.82
226.99
254.13
251.33
248.92
240.35
238.81
247.73
126.23
(0.51%)
3.98%
—
92.87
FCF per share¥
95.17
108.92
112.99
111.24
131.37
130.62
125.10
139.11
143.06
167.03
32.88
4.92%
7.14%
—
123.23
Dividend per sh¥
71.30
64.74
72.70
73.44
68.61
70.77
71.89
76.77
85.91
93.69
74.18
6.43%
2.37%
—
15.85
Div yield (avg)%
13.01
12.78
12.24
11.19
12.33
11.83
9.38
6.64
9.57
10.33
24.07
9.57
11.51
85
4.47
Payout ratio%
6.61
7.40
6.59
7.71
6.66
8.74
9.21
7.63
8.07
10.84
9.04
8.74
7.67
35
8.871
Shares (diluted)M
10.12
11.64
13.45
13.89
14.99
14.86
17.36
17.77
17.95
18.93
8.848
4.78%
5.84%
72
7.88
Buyback yield%
0.40
2.29
2.42
4.38
4.12
3.04
3.69
5.68
6.52
9.52
9.80
5.68
3.91
89
0.675
D/E ratiox
1.242
1.394
1.426
1.548
1.604
1.653
1.748
1.895
2.147
2.445
0.842
1.895
1.628
62
1.552
Enterprise value¥B
0.588
0.602
0.529
0.535
0.487
0.469
0.494
0.473
0.441
0.448
1.596
(1.67%)
(3.27%)
25
1.280
LT debt¥B
2.411
2.337
2.436
2.635
2.552
2.940
3.012
3.518
3.750
3.808
0.406
8.33%
4.89%
12
Revenue
¥1.782B
2.32%
1.00×
Cost of revenue
¥913.2M
2.42%
1.01×
Operating expenses
¥427.7M
2.31%
1.00×
Cash and investments
18.51%
Goodwill & intangibles
18.26%
Spread over hurdle
32.60%