1.046
Revenue¥B
0.440
0.476
0.507
0.550
0.592
0.637
0.697
0.763
0.805
0.880
1.125
8.26%
8.13%
77
14.07
Revenue growth%
24.00
22.90
22.59
21.52
18.63
19.85
18.09
15.22
14.46
15.98
12.43
15.98
19.24
22
15.62
Gross margin%
18.07
20.00
20.47
19.70
20.25
21.68
20.89
18.74
20.21
19.86
29.47
20.21
20.11
13
20.95
Operating margin%
30.85
30.40
27.80
25.97
24.06
21.13
20.51
19.11
18.10
17.98
28.96
19.11
22.60
12
10.40
Net margin%
17.71
15.14
14.51
12.41
10.49
11.03
12.16
9.56
9.03
9.23
11.34
9.56
11.60
84
37.84
P/E ratio (avg)x
35.44
36.30
35.75
32.54
31.33
30.73
29.24
28.21
27.03
23.78
7.681
28.21
31.03
87
11.54
EV/EBITx
9.094
8.640
8.936
9.591
9.371
8.535
7.558
6.907
7.329
7.519
16.11
7.519
8.588
84
14.46
FCF yield (avg)%
13.47
14.92
17.62
19.02
17.51
16.07
18.95
16.77
15.34
14.31
3.69
16.07
16.42
42
8.42
FCF margin%
16.45
19.14
17.81
17.66
14.98
14.80
16.77
19.44
18.07
16.41
3.36
16.77
17.22
63
0.106
FCF / Net incomex
0.316
0.322
0.328
0.300
0.283
0.300
0.309
0.281
0.292
0.328
0.723
0.300
0.305
31
15.05
ROIC%
21.90
23.70
24.01
26.67
27.23
27.01
25.88
26.12
23.44
25.05
9.59
25.88
25.47
59
24.04
Return on equity%
7.70
8.24
10.20
7.70
9.44
8.71
10.22
12.74
10.08
7.54
23.99
10.08
9.07
57
4.85
Return on assets%
22.59
20.65
23.63
21.25
23.30
25.86
23.25
23.03
20.67
18.19
5.90
23.03
22.81
74
624.08
EPS¥
314.67
313.34
363.67
385.21
429.88
469.17
485.96
567.84
550.37
641.98
647.06
8.35%
7.01%
—
12.92
EPS growth%
5.85
8.07
9.67
9.13
9.25
8.55
5.63
6.88
8.11
6.11
25.51
6.88
8.09
21
836.68
Bookvalue per sh¥
582.04
601.52
714.69
752.36
841.21
904.64
997.25
994.68
1,123
1,188
662.33
7.15%
8.70%
—
818.89
FCF per share¥
835.94
854.88
842.59
937.15
1,000
1,124
1,295
1,257
1,183
1,203
312.20
3.76%
3.88%
—
393.16
Dividend per sh¥
534.80
619.50
613.31
617.57
643.28
764.67
762.50
868.28
861.03
958.11
239.35
8.29%
7.36%
—
4.46
Div yield (avg)%
5.09
3.34
5.43
6.90
5.65
7.92
8.25
8.09
8.09
7.81
17.85
8.09
7.36
11
26.27
Payout ratio%
12.14
13.18
11.12
13.80
13.75
12.03
14.91
11.94
14.83
17.82
28.68
14.83
13.47
43
0.956
Shares (diluted)M
1.063
1.054
1.029
0.968
0.993
1.049
1.134
1.133
1.034
1.163
0.939
3.21%
0.45%
20
8.31
Buyback yield%
4.51
5.86
6.00
6.81
5.90
8.51
8.47
8.70
6.06
4.99
11.86
8.47
6.03
11
1.556
D/E ratiox
0.950
0.827
0.809
0.714
0.788
0.692
0.733
0.689
0.666
0.707
0.414
0.692
0.724
77
0.170
Enterprise value¥B
0.855
0.835
0.929
1.111
1.139
1.250
1.352
1.414
1.383
1.433
0.063
4.71%
5.81%
37
0.226
LT debt¥B
0.707
0.825
0.788
0.829
0.947
0.916
0.911
0.930
0.903
1.016
0.952
1.42%
3.26%
63
Revenue
¥879.8M
8.13%
1.00×
Cost of revenue
¥564.9M
8.24%
1.01×
Operating expenses
¥109.3M
7.68%
0.96×
Spread over hurdle
12.60%