2.199
Revenue¥B
7.148
7.257
7.209
7.405
7.672
7.775
7.820
8.045
8.276
2.353
2.374
2.25%
1.92%
53
12.20
Revenue growth%
16.00
14.12
11.71
14.45
17.35
16.10
18.15
19.05
16.55
23.69
4.23
17.35
16.05
26
9.17
Gross margin%
0.40
0.69
1.58
2.63
0.40
2.64
1.18
1.85
3.26
29.63
7.34
1.85
1.38
22
8.18
Operating margin%
25.76
28.10
29.15
30.09
30.18
28.05
28.33
29.65
30.17
9.87
2.31
29.65
28.74
36
16.95
Net margin%
13.69
14.12
12.88
15.51
17.29
16.14
18.53
16.89
13.89
6.21
20.85
16.89
14.97
6
26.00
P/E ratio (avg)x
35.29
39.96
46.52
44.60
44.75
50.83
50.08
56.17
65.87
12.15
35.35
50.83
45.64
91
16.72
EV/EBITx
31.85
34.38
33.17
31.48
30.80
29.34
25.29
21.67
22.94
19.33
37.65
25.29
30.62
26
3.97
FCF yield (avg)%
1.26
0.40
0.40
2.46
3.51
6.19
9.02
7.77
5.60
4.95
26.66
6.19
2.99
11
7.51
FCF margin%
25.43
25.20
26.44
25.67
24.32
21.93
22.10
23.17
23.29
19.90
29.02
23.17
24.66
87
1.274
FCF / Net incomex
0.957
1.038
1.101
1.209
1.240
1.193
1.328
1.496
1.456
1.130
0.345
1.328
1.201
22
11.08
ROIC%
15.26
14.91
16.27
17.49
18.22
17.13
17.54
17.14
15.27
8.94
8.66
17.14
16.89
76
10.45
Return on equity%
27.77
28.00
30.08
27.13
29.63
29.70
29.63
32.29
34.34
4.93
29.18
29.70
29.63
54
18.76
Return on assets%
20.16
18.10
15.21
15.50
17.22
16.48
15.53
12.89
14.36
26.61
13.29
15.53
16.00
75
182.36
EPS¥
125.57
148.41
160.47
174.81
184.20
198.62
221.16
264.40
263.41
194.12
226.52
8.55%
11.61%
—
21.65
EPS growth%
3.60
4.98
6.15
6.26
3.80
3.42
3.93
3.67
3.50
11.60
21.82
3.67
3.74
42
61.35
Bookvalue per sh¥
103.86
113.67
122.73
137.06
152.37
156.72
174.44
169.48
197.29
164.28
72.47
7.56%
7.85%
—
50.62
FCF per share¥
113.95
114.73
105.85
102.49
92.33
80.69
74.60
72.74
69.34
265.86
238.62
(7.52%)
(5.36%)
—
216.52
Dividend per sh¥
143.95
147.75
143.51
145.88
157.48
147.83
151.81
147.17
126.03
206.86
251.21
(2.88%)
(3.88%)
—
2.81
Div yield (avg)%
16.13
16.60
16.31
16.41
15.69
14.51
12.95
15.30
12.71
29.18
15.03
14.51
15.50
6
2.78
Payout ratio%
24.04
23.95
25.43
27.91
30.39
27.47
26.37
26.98
26.26
10.84
6.06
26.98
26.32
32
12.55
Shares (diluted)M
18.14
19.83
20.55
18.93
19.08
18.96
18.56
21.02
22.38
13.02
12.91
3.41%
3.45%
52
25.56
Buyback yield%
8.46
8.04
5.64
3.78
4.98
6.50
9.11
11.14
13.76
20.37
24.57
9.11
8.25
46
1.468
D/E ratiox
1.238
1.421
1.446
1.466
1.515
1.442
1.576
1.781
1.832
0.105
1.512
1.576
1.456
87
6.591
Enterprise value¥B
11.02
10.80
10.85
11.78
12.49
13.01
14.90
16.00
18.90
2.877
5.493
9.91%
8.91%
22
6.212
LT debt¥B
2.227
2.470
2.519
2.699
2.627
2.817
2.614
2.605
2.888
5.147
5.016
1.36%
3.59%
31
Revenue
¥8.276B
1.92%
1.00×
Cost of revenue
¥5.793B
1.92%
1.00×
Operating expenses
¥1.063B
1.93%
1.00×
Goodwill & intangibles
17.75%
Spread over hurdle
(1.77%)