1.697
Revenue¥B
1.993
2.125
2.188
2.303
2.369
2.505
2.604
2.726
2.889
3.012
1.829
4.91%
4.66%
15
18.49
Revenue growth%
32.38
35.29
35.37
32.48
33.74
32.63
35.42
35.87
36.44
37.36
5.99
35.87
35.33
38
25.45
Gross margin%
17.16
17.99
18.65
19.62
19.44
20.93
22.42
22.61
20.34
21.98
5.86
21.98
19.98
48
6.03
Operating margin%
24.18
26.75
29.35
30.94
29.61
26.76
26.54
28.57
25.69
23.45
10.26
26.54
26.75
25
11.83
Net margin%
31.97
29.05
31.86
32.11
32.25
29.74
30.17
30.57
29.56
29.71
22.47
29.74
30.37
31
27.16
P/E ratio (avg)x
42.28
40.87
40.33
37.61
42.59
45.75
48.92
51.10
45.85
44.26
37.18
45.85
43.42
35
25.92
EV/EBITx
27.27
25.46
24.89
24.24
27.36
27.91
27.78
26.84
29.95
28.59
8.213
27.91
27.31
15
16.16
FCF yield (avg)%
8.11
5.34
7.60
7.75
9.86
11.03
8.76
9.31
11.18
8.92
26.72
9.31
8.84
52
25.90
FCF margin%
8.92
8.37
10.80
9.81
12.42
13.49
15.73
15.11
13.92
13.95
23.92
13.95
12.95
90
0.237
FCF / Net incomex
0.733
0.726
0.632
0.644
0.683
0.683
0.620
0.527
0.456
0.470
1.788
0.527
0.638
95
27.84
ROIC%
17.00
18.53
16.00
17.77
20.20
21.19
21.88
21.29
20.41
20.37
7.18
21.19
20.28
50
11.77
Return on equity%
13.10
13.89
11.54
8.85
10.18
12.91
14.38
14.94
15.50
14.47
5.81
14.47
13.49
27
2.88
Return on assets%
22.01
19.86
20.79
23.15
20.69
18.16
20.46
21.72
20.87
21.35
28.93
20.87
20.83
40
140.25
EPS¥
101.13
102.51
114.08
112.79
124.79
144.41
153.26
156.59
166.12
186.38
146.71
8.35%
5.69%
—
8.66
EPS growth%
27.36
26.90
28.74
30.53
29.29
30.91
30.09
28.81
26.42
28.60
18.10
28.81
28.78
55
286.40
Bookvalue per sh¥
100.30
104.86
107.49
123.07
129.14
125.09
121.34
135.64
140.83
160.30
99.53
4.42%
4.77%
—
235.15
FCF per share¥
403.15
390.72
455.34
452.38
474.11
524.94
553.01
532.51
532.44
571.68
126.49
3.81%
3.68%
—
230.69
Dividend per sh¥
330.78
371.75
452.49
474.56
510.85
571.47
678.05
812.44
889.24
881.09
211.86
11.52%
11.90%
—
28.48
Div yield (avg)%
21.34
23.61
24.94
23.94
25.00
27.36
26.66
27.38
24.55
27.32
26.50
27.32
24.97
80
9.78
Payout ratio%
33.27
34.55
32.57
29.86
32.38
33.65
33.71
34.84
37.09
35.06
22.29
34.84
33.68
74
7.087
Shares (diluted)M
13.57
14.39
13.65
14.05
13.52
14.39
14.44
15.02
15.73
18.04
6.804
5.94%
4.40%
9
21.93
Buyback yield%
23.27
24.02
25.92
24.10
24.18
26.69
29.04
26.21
25.67
28.01
15.22
26.69
25.79
81
0.724
D/E ratiox
1.399
1.524
1.430
1.453
1.520
1.571
1.605
1.495
1.399
1.239
0.960
1.495
1.474
52
1.176
Enterprise value¥B
2.106
2.169
2.139
2.447
2.555
2.628
3.062
3.547
3.467
3.935
1.805
9.02%
6.28%
13
2.365
LT debt¥B
1.660
1.552
1.716
1.563
1.408
1.524
1.723
1.728
1.845
1.800
0.463
5.03%
1.56%
90
Revenue
¥3.012B
4.66%
1.00×
Cost of revenue
¥2.108B
4.66%
1.00×
Operating expenses
¥488.6M
4.44%
0.98×
Goodwill & intangibles
14.56%
Cash and investments
13.67%
Spread over hurdle
(3.23%)