1.798
Revenue¥B
1.406
1.422
1.407
1.400
1.431
1.410
1.438
1.429
1.453
1.428
1.992
(0.05%)
0.15%
34
15.26
Revenue growth%
29.61
26.70
23.90
21.89
19.35
19.53
17.68
16.93
14.23
16.34
29.51
16.93
19.44
21
16.55
Gross margin%
6.80
6.43
4.27
6.24
9.19
8.76
7.97
7.46
6.50
4.07
5.96
7.46
6.65
50
9.02
Operating margin%
13.62
12.65
11.30
13.51
11.12
11.26
9.59
7.13
9.78
12.63
26.58
9.78
11.28
37
7.20
Net margin%
21.44
24.19
26.82
29.34
30.20
32.29
30.44
31.38
29.55
29.26
21.14
30.44
29.44
78
23.59
P/E ratio (avg)x
11.88
13.42
13.32
14.06
15.30
16.57
18.54
21.71
25.36
26.38
32.30
21.71
15.93
79
8.432
EV/EBITx
9.039
8.202
7.897
8.042
7.366
7.890
7.009
7.579
8.299
7.985
24.32
7.890
7.941
82
9.99
FCF yield (avg)%
0.40
2.22
2.20
1.87
0.40
3.32
5.69
6.05
9.01
7.59
2.49
6.05
2.77
94
7.20
FCF margin%
16.80
15.99
14.42
11.49
8.92
7.68
6.49
9.39
11.13
12.80
4.33
9.39
11.31
15
1.179
FCF / Net incomex
2.364
2.731
2.975
3.285
3.185
3.165
3.333
3.513
3.706
3.823
0.565
3.513
3.235
38
24.59
ROIC%
19.28
21.53
20.89
23.60
24.79
25.15
22.32
23.93
25.16
23.97
10.99
23.97
23.76
71
21.07
Return on equity%
24.55
26.93
28.29
27.27
27.37
28.49
27.00
24.63
22.31
23.63
23.55
24.63
26.96
90
27.77
Return on assets%
16.45
17.12
15.70
16.67
17.06
18.46
15.57
18.33
17.96
19.70
22.84
18.33
17.09
50
38.83
EPS¥
79.29
85.66
97.47
100.11
97.65
96.86
116.80
132.05
134.54
151.85
40.65
9.23%
6.79%
—
12.08
EPS growth%
10.81
12.66
11.49
9.85
9.76
9.75
11.10
12.06
10.92
10.77
11.38
10.92
10.87
20
135.66
Bookvalue per sh¥
15.00
15.09
13.52
12.82
11.69
12.42
11.57
10.29
10.34
9.52
28.21
(4.02%)
(5.38%)
—
73.93
FCF per share¥
90.82
102.07
108.86
118.32
136.23
133.43
137.97
148.22
160.75
160.93
24.82
3.39%
5.79%
—
72.87
Dividend per sh¥
66.82
61.59
59.61
63.63
66.70
74.27
77.78
82.46
77.08
79.13
24.72
3.48%
2.86%
—
27.85
Div yield (avg)%
27.53
24.85
25.09
27.56
26.02
24.89
23.95
25.99
25.34
24.28
18.66
24.89
25.21
24
23.75
Payout ratio%
17.56
18.37
18.23
18.30
17.09
14.52
17.13
16.73
16.36
16.59
11.79
16.59
17.11
58
6.313
Shares (diluted)M
4.434
4.157
4.015
3.571
3.426
3.319
3.420
3.120
2.845
2.740
6.287
(4.37%)
(5.32%)
19
13.70
Buyback yield%
6.33
7.92
7.63
7.12
4.53
2.49
2.62
1.38
2.32
4.00
11.32
2.49
4.26
74
0.254
D/E ratiox
1.094
0.982
1.034
0.958
0.960
1.003
1.024
0.974
0.907
0.954
0.869
0.974
0.978
16
1.391
Enterprise value¥B
1.990
2.002
2.174
2.509
2.795
3.062
3.214
3.316
3.801
3.647
1.475
5.46%
7.13%
22
1,704
LT debt¥M
299.5
295.0
264.6
251.5
221.9
230.2
219.4
218.6
195.8
215.9
970.3
(0.55%)
(4.33%)
40
Revenue
¥1.428B
0.15%
1.00×
Cost of revenue
¥863.3M
0.14%
1.00×
Operating expenses
¥279.2M
1.02%
1.09×
Cash and investments
17.45%
Spread over hurdle
(0.04%)