0.561
Revenue¥B
1.355
1.437
1.486
1.551
1.656
1.711
1.821
1.954
2.046
2.195
0.618
5.80%
5.31%
57
27.33
Revenue growth%
20.57
19.61
20.56
18.44
15.89
18.38
21.22
21.30
24.21
22.41
23.73
21.30
20.57
82
9.81
Gross margin%
6.32
9.15
7.09
6.07
5.00
2.93
4.18
6.15
3.69
0.95
24.44
3.69
5.53
8
21.23
Operating margin%
7.16
5.24
4.48
4.43
4.40
1.42
0.40
2.86
0.40
2.39
5.23
1.42
3.63
22
2.81
Net margin%
24.96
25.82
24.04
25.11
25.90
23.04
23.90
24.52
23.11
22.26
17.91
23.11
24.28
14
6.359
P/E ratio (avg)x
27.33
25.13
24.87
28.47
32.34
31.38
30.61
32.24
32.26
36.25
21.10
32.24
30.99
34
15.20
EV/EBITx
8.459
8.019
7.397
6.374
6.471
6.024
5.440
5.736
6.190
6.071
31.26
6.024
6.282
73
20.34
FCF yield (avg)%
5.52
6.88
5.55
6.06
4.59
5.24
2.63
1.87
1.87
1.60
23.44
1.87
4.91
61
19.07
FCF margin%
3.55
1.81
3.25
5.95
4.16
4.26
2.25
0.40
0.40
2.82
12.32
2.25
3.03
24
0.477
FCF / Net incomex
1.027
1.018
1.174
1.309
1.428
1.451
1.664
1.767
1.769
1.994
1.083
1.767
1.439
11
14.63
ROIC%
23.02
25.74
24.60
24.72
22.46
22.76
20.31
18.00
16.31
18.91
11.88
18.91
22.61
43
14.01
Return on equity%
10.54
12.78
12.60
10.88
9.92
11.92
12.16
11.50
10.97
8.84
13.58
11.50
11.23
7
22.06
Return on assets%
33.69
35.05
32.71
32.24
34.11
32.65
31.25
28.96
28.31
28.75
20.99
28.96
32.44
17
198.59
EPS¥
173.11
172.93
200.81
197.20
224.52
254.69
262.43
299.78
299.59
336.96
214.54
8.46%
8.30%
—
11.80
EPS growth%
18.52
19.62
18.24
19.22
19.53
18.26
18.04
15.21
15.77
14.71
9.85
15.77
18.25
71
119.32
Bookvalue per sh¥
128.51
134.36
137.15
148.55
149.32
147.97
167.08
174.03
165.70
171.08
124.46
2.76%
3.50%
—
35.33
FCF per share¥
204.38
226.44
201.63
191.94
194.33
192.99
180.72
179.22
201.51
187.16
67.84
(0.75%)
(1.02%)
—
152.15
Dividend per sh¥
174.39
185.20
207.29
238.58
232.39
232.21
257.04
268.43
310.58
367.29
127.53
9.59%
9.05%
—
28.65
Div yield (avg)%
23.35
23.89
25.82
27.58
25.00
26.02
23.40
22.30
20.01
17.44
25.64
22.30
23.65
93
10.48
Payout ratio%
16.31
16.15
17.47
17.82
15.46
16.80
14.37
16.53
15.22
17.89
14.30
16.53
16.42
69
4.914
Shares (diluted)M
5.307
5.262
5.141
5.818
5.894
5.701
5.783
5.504
5.489
5.771
4.940
(0.42%)
1.65%
57
28.44
Buyback yield%
15.49
13.24
15.87
16.81
16.22
17.47
18.31
15.93
18.34
16.36
2.80
17.47
16.29
20
1.483
D/E ratiox
0.624
0.614
0.619
0.670
0.722
0.831
0.773
0.717
0.790
0.748
0.555
0.773
0.719
94
1.069
Enterprise value¥B
0.874
0.939
0.912
0.904
1.014
0.929
0.908
0.995
1.100
1.132
1.812
2.21%
2.81%
82
0.503
LT debt¥B
1.629
1.775
1.877
1.917
1.778
1.579
1.678
1.666
1.482
1.396
1.231
(4.72%)
(1.84%)
24
Revenue
¥2.195B
5.31%
1.00×
Cost of revenue
¥1.514B
5.37%
1.01×
Operating expenses
¥508.8M
5.29%
1.00×
Cash and investments
16.07%
Spread over hurdle
(4.47%)