0.697
Revenue¥B
0.906
0.990
1.075
1.155
1.238
1.338
1.439
1.591
1.709
1.893
0.767
8.87%
8.69%
90
8.32
Revenue growth%
14.26
15.14
13.95
14.38
16.68
14.34
15.45
14.72
14.87
15.05
8.60
14.87
14.79
6
9.41
Gross margin%
12.73
14.96
12.22
11.69
13.12
11.04
9.63
11.69
13.20
13.20
4.81
11.69
12.47
12
5.66
Operating margin%
18.71
18.16
19.27
16.33
13.90
16.21
14.52
14.19
11.31
11.58
10.39
14.19
15.36
18
23.31
Net margin%
0.40
0.40
1.76
1.44
1.77
1.23
3.41
4.09
6.00
5.52
14.23
4.09
1.77
62
31.23
P/E ratio (avg)x
22.50
22.45
21.95
23.37
24.80
22.75
25.64
24.23
27.14
28.77
35.45
25.64
23.80
49
22.18
EV/EBITx
40.14
46.54
55.24
59.51
59.59
68.24
75.21
82.72
95.10
112.3
16.42
82.72
63.91
31
22.87
FCF yield (avg)%
1.79
3.96
6.24
8.45
9.07
8.01
6.42
5.96
4.99
4.18
6.90
5.96
6.10
37
2.16
FCF margin%
30.26
29.93
31.70
33.60
32.32
31.51
33.82
34.61
34.42
33.21
10.51
33.82
32.76
91
0.946
FCF / Net incomex
1.319
1.523
1.767
1.902
2.285
2.661
2.725
3.240
3.311
3.423
0.437
3.240
2.473
62
23.93
ROIC%
17.80
20.67
22.49
24.51
26.90
29.21
29.87
32.47
35.19
37.32
9.99
32.47
28.05
16
4.96
Return on equity%
13.00
11.78
10.25
10.93
7.97
5.82
4.61
7.16
10.12
7.52
25.85
7.16
9.05
9
2.12
Return on assets%
11.32
12.98
10.88
12.54
9.77
12.72
14.60
13.18
15.25
14.30
23.11
14.30
12.85
45
122.35
EPS¥
168.39
202.02
196.25
234.05
249.17
297.40
324.13
359.02
358.04
408.46
132.50
10.39%
9.33%
—
28.92
EPS growth%
16.01
14.37
14.40
15.54
14.14
15.65
17.39
18.09
19.15
16.96
3.58
17.39
15.83
14
172.25
Bookvalue per sh¥
180.39
189.98
200.12
193.84
210.74
196.24
174.10
162.52
147.72
131.96
200.96
(8.94%)
(2.30%)
—
204.36
FCF per share¥
59.56
62.67
64.24
56.64
56.52
50.43
53.97
51.31
50.92
49.04
170.69
(2.80%)
(2.91%)
—
97.26
Dividend per sh¥
129.13
131.48
139.45
133.74
133.69
122.28
120.52
135.38
142.91
140.99
40.89
1.07%
0.27%
—
3.20
Div yield (avg)%
21.42
19.46
17.16
17.68
15.24
13.23
15.83
15.51
17.43
16.71
7.74
15.83
16.94
49
17.68
Payout ratio%
22.80
21.10
20.71
22.27
19.85
21.55
20.42
17.43
18.34
20.52
18.40
20.42
20.61
40
2.821
Shares (diluted)M
4.304
4.960
5.041
5.137
5.871
6.280
6.442
7.131
7.004
7.027
2.859
3.66%
6.28%
8
14.32
Buyback yield%
11.26
12.93
10.45
8.16
8.70
8.83
8.81
8.27
7.19
7.99
5.76
8.27
8.75
84
1.587
D/E ratiox
0.405
0.356
0.346
0.293
0.282
0.289
0.253
0.216
0.231
0.243
1.485
0.243
0.286
71
1.310
Enterprise value¥B
1.257
1.320
1.407
1.426
1.676
1.805
1.774
1.823
2.064
2.174
1.107
5.35%
6.04%
62
1.427
LT debt¥B
1.575
1.372
1.381
1.330
1.403
1.237
1.277
1.217
1.197
1.142
1.525
(4.02%)
(4.63%)
22
Revenue
¥1.893B
8.69%
1.00×
Cost of revenue
¥1.325B
8.69%
1.00×
Operating expenses
¥352.3M
8.68%
1.00×
Goodwill & intangibles
16.18%
Spread over hurdle
(2.21%)