0.612
Revenue¥B
1.421
1.462
1.489
1.522
1.539
1.577
1.626
1.633
1.675
1.711
0.653
2.13%
1.97%
75
23.38
Revenue growth%
25.46
25.00
26.14
27.67
27.13
29.62
30.51
33.26
33.93
31.23
15.08
31.23
28.64
38
5.15
Gross margin%
3.79
3.45
5.81
7.21
8.86
7.27
4.40
3.11
5.78
4.26
3.21
4.40
5.09
71
12.67
Operating margin%
12.60
13.96
15.05
13.17
10.61
10.60
7.81
7.71
10.40
12.94
20.19
10.40
11.61
14
7.04
Net margin%
22.07
23.61
21.64
21.27
22.48
20.25
20.38
21.90
23.19
23.04
24.96
21.90
21.99
60
18.59
P/E ratio (avg)x
39.18
42.86
44.91
45.11
45.88
50.00
49.07
51.61
51.38
56.97
8.997
51.38
47.48
65
36.64
EV/EBITx
28.31
30.29
33.68
31.85
34.36
39.03
37.74
41.27
45.17
44.95
25.16
41.27
36.05
69
2.89
FCF yield (avg)%
19.26
17.51
18.10
17.11
18.46
15.77
17.84
15.96
17.13
19.89
23.76
17.13
17.68
14
24.67
FCF margin%
9.61
9.95
7.86
8.62
8.48
5.81
5.39
3.79
4.01
6.72
8.66
5.39
7.29
33
1.181
FCF / Net incomex
2.009
2.162
2.469
2.851
3.162
3.460
3.392
3.455
3.485
3.583
0.262
3.460
3.277
91
4.20
ROIC%
9.86
9.21
8.16
9.06
6.33
5.80
4.73
6.68
5.63
5.12
19.44
5.63
6.50
19
28.61
Return on equity%
7.73
7.39
8.26
7.26
10.19
9.60
8.98
7.52
7.32
6.22
14.39
7.52
7.62
38
18.74
Return on assets%
10.39
11.00
13.82
13.42
13.28
15.78
14.35
15.09
17.42
20.31
8.33
15.78
14.09
69
317.41
EPS¥
48.48
41.21
40.01
37.89
32.37
32.00
29.30
29.51
30.63
26.24
328.16
(4.11%)
(6.42%)
—
3.66
EPS growth%
17.73
15.91
13.80
16.64
14.94
15.95
16.97
19.88
22.77
22.19
2.35
19.88
16.80
15
193.50
Bookvalue per sh¥
176.76
153.76
162.90
164.98
152.78
163.13
141.02
129.66
122.83
111.97
158.42
(6.03%)
(5.75%)
—
189.18
FCF per share¥
128.87
120.77
122.28
128.84
115.27
101.75
93.25
90.94
92.87
92.05
143.51
(4.40%)
(4.52%)
—
151.31
Dividend per sh¥
176.68
190.09
199.02
220.31
241.59
269.09
266.92
275.69
300.82
322.31
95.29
5.93%
5.43%
—
17.30
Div yield (avg)%
15.69
14.23
15.27
14.39
13.53
11.22
12.98
12.93
10.67
9.90
14.35
11.22
13.25
32
6.66
Payout ratio%
11.66
12.81
11.93
13.88
14.83
13.64
15.08
17.55
20.12
18.84
16.94
17.55
14.35
8
2.541
Shares (diluted)M
2.723
3.183
3.375
3.224
3.253
3.670
4.108
4.178
4.160
4.521
2.464
6.80%
4.56%
38
11.52
Buyback yield%
3.52
4.36
1.89
3.37
1.96
0.40
1.51
2.85
3.83
1.60
9.13
1.60
2.40
91
1.641
D/E ratiox
1.222
1.298
1.273
1.258
1.188
1.143
1.322
1.485
1.569
1.592
1.443
1.485
1.286
71
0.402
Enterprise value¥B
0.640
0.687
0.754
0.832
0.911
0.973
0.997
1.021
1.079
1.237
1.702
6.31%
7.27%
65
589.3
LT debt¥M
234.7
228.8
239.7
231.5
248.2
265.7
284.4
249.6
233.7
229.9
534.8
(1.52%)
(0.22%)
80
Revenue
¥1.711B
1.97%
1.00×
Cost of revenue
¥832.2M
1.82%
0.99×
Operating expenses
¥348.7M
2.63%
1.07×
Cash and investments
13.94%
Spread over hurdle
27.44%