0.269
Revenue¥B
1.481
1.457
1.494
1.528
1.566
1.604
1.636
1.606
1.591
1.582
0.287
0.20%
0.73%
68
22.23
Revenue growth%
15.49
17.56
18.71
19.15
21.13
22.12
24.02
23.13
22.39
24.58
22.86
23.13
21.62
61
11.49
Gross margin%
13.36
12.98
14.38
14.53
17.35
15.24
16.43
18.25
21.09
22.04
23.68
18.25
15.83
23
13.51
Operating margin%
19.84
21.22
22.01
23.21
20.78
21.32
19.49
16.93
19.80
22.31
4.31
19.80
21.00
35
6.80
Net margin%
0.40
1.38
3.60
3.17
6.01
5.09
3.07
1.67
0.40
2.07
26.46
2.07
2.57
47
7.371
P/E ratio (avg)x
11.70
13.33
15.75
17.48
17.88
19.85
22.75
25.02
27.19
30.89
34.14
25.02
18.87
85
16.34
EV/EBITx
14.28
14.45
15.39
14.79
16.56
14.80
16.55
18.58
17.65
18.72
11.87
17.65
15.97
52
14.70
FCF yield (avg)%
34.79
37.05
39.82
42.80
41.09
42.37
41.84
43.62
44.35
47.27
28.92
43.62
42.10
42
21.47
FCF margin%
23.14
23.40
22.13
22.04
24.14
22.32
20.39
21.54
22.96
22.35
8.27
22.32
22.34
89
1.631
FCF / Net incomex
1.421
1.504
1.617
1.903
2.030
2.284
2.650
3.054
3.158
3.088
1.304
3.054
2.157
87
10.29
ROIC%
13.32
14.20
13.11
15.28
16.34
17.49
15.05
17.80
16.74
19.50
26.20
17.49
15.81
54
15.69
Return on equity%
19.49
17.23
14.70
14.24
11.48
10.61
9.77
10.73
9.25
8.27
23.17
9.77
11.11
63
26.96
Return on assets%
27.56
28.52
27.45
28.12
26.97
26.41
27.03
27.40
27.76
30.51
13.63
27.40
27.51
32
184.75
EPS¥
420.85
437.00
491.38
563.29
628.21
720.95
827.11
987.66
979.96
1,114
202.00
12.14%
11.12%
—
12.20
EPS growth%
5.16
3.89
3.71
3.24
4.53
4.37
3.94
2.91
5.77
8.60
16.23
4.37
4.16
40
319.03
Bookvalue per sh¥
169.87
170.78
171.87
186.52
193.29
179.98
182.93
164.61
169.63
173.49
436.61
(2.14%)
(0.22%)
—
407.31
FCF per share¥
538.82
546.48
552.37
517.17
504.75
547.21
488.41
467.07
477.89
493.00
134.18
(0.47%)
(0.02%)
—
87.52
Dividend per sh¥
475.69
509.45
500.60
536.00
506.95
544.03
472.68
408.17
369.81
336.78
75.72
(7.85%)
(2.58%)
—
10.96
Div yield (avg)%
21.32
24.00
25.31
26.44
23.97
25.56
22.80
21.24
18.92
20.38
22.03
21.24
23.39
22
15.06
Payout ratio%
33.69
35.86
33.73
34.68
32.97
30.03
32.02
34.01
34.11
32.65
9.60
32.65
33.71
16
2.465
Shares (diluted)M
2.475
2.361
2.513
2.866
3.260
3.169
3.018
3.360
3.158
3.588
2.388
1.94%
3.86%
49
11.45
Buyback yield%
4.68
5.96
6.95
6.17
9.02
11.35
11.63
13.48
10.60
8.96
24.21
11.35
8.99
7
0.216
D/E ratiox
0.740
0.790
0.907
1.016
0.951
0.967
0.970
0.911
1.016
1.095
0.298
0.970
0.959
54
1.251
Enterprise value¥B
0.652
0.596
0.587
0.616
0.604
0.523
0.517
0.537
0.583
0.615
1.328
0.38%
(0.88%)
75
0.463
LT debt¥B
0.506
0.461
0.475
0.496
0.480
0.457
0.419
0.368
0.390
0.380
1.806
(4.59%)
(2.18%)
48
Revenue
¥1.582B
0.73%
1.00×
Cost of revenue
¥1.063B
0.85%
1.01×
Operating expenses
¥319.3M
0.41%
0.97×
Spread over hurdle
25.26%