0.499
Revenue¥B
2.030
2.123
2.220
2.310
2.411
2.558
2.632
2.734
2.790
2.883
0.510
3.65%
4.21%
19
8.91
Revenue growth%
8.51
9.72
11.37
12.54
9.73
10.47
10.46
12.25
9.75
12.36
20.83
10.47
10.46
44
11.32
Gross margin%
16.33
13.49
15.02
13.32
10.67
7.76
8.28
6.34
6.75
4.93
2.09
6.75
9.47
85
22.47
Operating margin%
21.43
23.48
25.19
26.74
24.73
23.54
24.68
22.11
24.89
22.93
25.81
23.54
24.11
53
5.42
Net margin%
10.00
12.47
10.45
8.11
10.96
11.19
13.69
15.98
17.76
20.57
9.21
15.98
11.83
62
9.211
P/E ratio (avg)x
8.268
9.024
9.768
10.65
11.85
10.95
11.43
11.05
11.86
11.89
34.49
11.43
11.00
54
10.48
EV/EBITx
44.95
50.08
50.44
54.40
61.46
71.58
82.72
94.59
109.6
130.4
18.13
94.59
66.52
32
26.23
FCF yield (avg)%
7.90
8.25
5.76
8.13
10.82
10.12
8.88
9.05
9.14
6.26
6.23
9.05
8.57
33
9.94
FCF margin%
5.36
6.07
7.79
9.01
10.18
8.97
11.19
10.51
13.21
14.77
10.38
11.19
9.60
63
0.977
FCF / Net incomex
0.776
0.748
0.719
0.757
0.696
0.702
0.777
0.788
0.778
0.771
0.957
0.777
0.764
41
7.69
ROIC%
8.37
10.02
8.58
10.67
10.16
8.28
6.52
7.31
8.01
9.97
2.71
8.01
8.48
6
4.73
Return on equity%
27.78
27.60
28.38
27.60
29.34
30.31
30.47
27.92
30.56
30.07
11.01
30.31
28.86
74
5.05
Return on assets%
14.08
15.73
16.84
14.10
13.88
14.86
12.82
13.39
15.08
16.22
2.69
14.86
14.48
68
59.13
EPS¥
31.76
36.40
43.11
49.48
54.25
62.26
71.46
78.37
89.07
89.29
63.66
10.48%
10.71%
—
20.78
EPS growth%
7.77
7.15
9.69
11.15
8.66
6.05
6.95
5.88
3.92
5.25
16.33
5.88
7.05
60
65.01
Bookvalue per sh¥
89.31
90.28
106.20
117.52
133.66
130.98
133.03
150.17
173.11
207.04
9.82
9.15%
10.47%
—
45.87
FCF per share¥
79.38
82.39
86.88
97.75
101.47
96.59
108.74
116.23
133.72
145.14
30.45
7.42%
5.72%
—
63.23
Dividend per sh¥
70.73
69.33
78.44
75.45
82.16
85.27
89.03
99.83
91.76
86.65
30.58
1.07%
1.59%
—
6.97
Div yield (avg)%
30.30
30.60
31.00
31.94
29.61
30.10
29.42
29.73
28.94
26.79
7.87
29.42
29.91
69
22.59
Payout ratio%
12.86
13.60
15.71
12.71
14.69
13.90
12.70
14.22
13.38
14.57
23.79
13.90
13.75
23
29.15
Shares (diluted)M
44.15
42.97
47.13
54.15
51.56
53.92
55.23
55.57
54.77
52.43
29.54
0.34%
2.41%
25
5.19
Buyback yield%
14.95
16.53
18.43
19.74
18.43
19.62
20.54
20.62
21.94
19.76
14.93
20.54
19.68
52
1.000
D/E ratiox
1.565
1.662
1.712
1.543
1.449
1.399
1.446
1.530
1.588
1.751
0.523
1.530
1.554
36
0.419
Enterprise value¥B
3.736
4.249
4.882
5.357
6.269
7.328
7.605
8.535
9.011
10.95
1.749
11.80%
12.23%
17
1.766
LT debt¥B
1.571
1.518
1.687
1.652
1.928
1.849
1.960
1.874
2.191
2.364
3.056
4.16%
5.58%
49
Revenue
¥2.883B
4.21%
1.00×
Cost of revenue
¥1.258B
4.22%
1.00×
Operating expenses
¥629.0M
4.02%
0.98×
Goodwill & intangibles
17.32%
Cash and investments
15.59%
Spread over hurdle
15.98%