0.102
Revenue¥B
0.980
1.064
1.144
1.234
1.311
1.429
1.512
1.637
1.786
1.955
0.109
8.32%
8.16%
31
8.33
Revenue growth%
14.57
11.73
14.52
16.29
16.52
14.05
14.05
11.17
12.66
14.09
19.99
14.05
14.07
68
26.91
Gross margin%
0.40
1.56
2.73
3.64
1.44
0.40
0.42
0.40
0.40
1.56
8.82
0.40
0.93
15
29.48
Operating margin%
28.90
26.69
25.72
28.48
28.98
31.22
28.81
29.43
31.19
32.03
7.76
31.19
28.94
25
26.25
Net margin%
22.56
23.50
22.35
19.38
19.97
21.56
18.99
21.36
23.32
25.35
19.79
21.56
21.96
63
34.88
P/E ratio (avg)x
38.99
45.72
47.42
48.81
51.91
49.83
49.04
55.19
59.44
59.33
36.92
55.19
49.43
71
26.49
EV/EBITx
34.43
36.60
34.59
34.40
34.21
32.49
37.24
39.27
42.17
39.92
26.68
39.27
35.60
47
26.05
FCF yield (avg)%
15.81
15.37
15.74
16.62
18.53
15.78
16.64
18.84
18.90
17.97
10.05
17.97
16.63
81
20.58
FCF margin%
16.79
15.01
15.69
13.22
12.54
11.66
10.18
12.42
14.95
17.83
11.55
12.42
14.08
72
1.177
FCF / Net incomex
1.949
1.908
1.803
1.873
2.107
2.060
2.187
2.148
2.352
2.582
0.625
2.187
2.083
57
6.20
ROIC%
15.99
16.57
16.22
13.73
11.44
9.68
9.16
11.27
11.90
9.56
15.12
9.68
11.67
58
29.63
Return on equity%
2.21
0.55
2.93
1.50
0.40
0.79
2.10
3.88
5.41
3.42
15.37
3.42
2.16
62
16.47
Return on assets%
14.62
16.02
16.46
14.92
13.49
10.86
8.92
9.01
10.80
10.88
13.77
10.80
12.19
66
233.36
EPS¥
107.10
118.74
137.20
148.67
164.63
191.68
210.79
248.42
273.28
320.09
240.71
14.22%
12.15%
—
17.41
EPS growth%
28.83
31.39
30.43
29.09
28.45
30.38
32.86
35.59
34.27
31.82
17.01
32.86
30.91
68
78.22
Bookvalue per sh¥
550.75
637.43
729.90
861.69
866.37
897.43
936.41
926.96
1,054
1,064
355.81
4.19%
7.37%
—
108.65
FCF per share¥
255.76
242.73
234.74
260.31
293.49
314.29
313.77
350.78
351.16
344.43
52.24
3.25%
4.44%
—
197.94
Dividend per sh¥
303.99
334.16
326.19
301.69
271.04
270.44
302.57
291.67
316.44
329.85
351.00
4.01%
1.53%
—
14.16
Div yield (avg)%
2.65
3.96
1.24
2.20
3.15
2.35
1.32
0.87
1.83
2.63
3.05
1.83
2.27
67
29.70
Payout ratio%
12.76
15.52
17.40
18.61
17.49
16.43
17.98
15.08
14.45
12.94
23.79
15.08
15.97
41
5.441
Shares (diluted)M
7.536
7.899
8.145
7.955
8.586
7.689
7.209
6.703
6.535
5.783
5.509
(7.60%)
(1.82%)
19
21.98
Buyback yield%
8.29
9.16
6.94
8.30
6.18
5.66
6.03
7.75
10.63
12.74
7.56
7.75
8.02
28
1.726
D/E ratiox
0.957
1.097
1.298
1.469
1.562
1.599
1.635
1.824
2.123
2.553
1.317
1.824
1.580
36
0.196
Enterprise value¥B
1.759
1.882
1.997
2.067
1.969
2.252
2.513
2.421
2.431
2.680
1.132
6.36%
5.32%
53
0.588
LT debt¥B
0.373
0.340
0.340
0.342
0.388
0.367
0.363
0.409
0.395
0.427
1.965
1.94%
0.53%
79
Revenue
¥1.955B
8.16%
1.00×
Cost of revenue
¥1.369B
8.16%
1.00×
Operating expenses
¥382.6M
8.31%
1.01×
Goodwill & intangibles
16.60%
Spread over hurdle
(2.17%)