0.716
Revenue¥B
0.937
0.978
1.013
1.025
1.047
1.070
1.088
1.135
1.187
1.242
0.789
3.46%
2.99%
82
18.40
Revenue growth%
29.31
30.26
32.44
32.64
34.11
33.50
32.69
32.97
30.19
33.11
23.53
32.97
32.66
24
20.88
Gross margin%
10.81
13.17
11.69
14.07
12.37
14.61
15.59
15.96
14.90
12.69
24.60
14.90
13.62
39
19.18
Operating margin%
26.17
28.67
28.98
26.81
26.56
23.63
21.36
22.13
21.32
21.92
15.26
21.92
24.90
12
18.70
Net margin%
25.36
28.20
26.63
26.16
28.36
27.54
29.60
27.81
28.70
26.11
9.33
27.81
27.68
80
29.93
P/E ratio (avg)x
20.74
21.10
23.87
26.83
25.80
28.98
31.83
34.41
35.42
37.96
7.302
34.41
27.91
34
19.52
EV/EBITx
23.42
23.23
22.88
27.36
30.57
33.40
34.65
33.78
36.05
41.80
33.07
34.65
31.98
64
11.01
FCF yield (avg)%
29.66
30.04
27.70
26.06
23.70
23.05
25.45
24.88
21.95
23.95
20.26
23.95
25.17
55
23.85
FCF margin%
24.38
26.42
25.47
22.65
20.11
21.30
23.58
20.93
20.01
17.10
29.10
20.93
21.97
65
1.646
FCF / Net incomex
1.657
1.716
1.737
1.621
1.603
1.720
1.748
1.843
1.749
1.911
0.388
1.749
1.729
29
20.72
ROIC%
17.65
17.72
20.69
23.02
22.97
21.71
24.52
26.13
23.71
24.05
26.44
24.05
22.99
41
20.83
Return on equity%
15.43
13.80
16.36
17.43
15.09
17.72
18.46
16.20
17.48
16.70
5.49
17.48
16.53
18
27.18
Return on assets%
27.97
26.22
27.23
27.78
29.83
27.01
24.46
23.57
23.93
24.05
10.70
24.05
26.62
6
20.26
EPS¥
66.37
67.82
67.36
69.17
62.37
54.16
58.37
61.64
60.65
54.06
21.86
(2.82%)
(1.31%)
—
12.90
EPS growth%
27.26
27.14
27.16
28.08
25.49
26.00
27.54
28.47
27.84
27.13
3.27
27.54
27.21
13
63.10
Bookvalue per sh¥
188.97
186.83
184.14
191.70
217.09
230.53
241.03
241.57
233.56
274.53
118.40
4.81%
4.97%
—
49.65
FCF per share¥
21.47
19.59
19.47
17.62
16.33
14.28
12.46
11.12
10.38
10.12
69.88
(9.13%)
(8.45%)
—
55.27
Dividend per sh¥
122.81
126.77
150.11
166.77
182.11
175.35
173.70
189.07
188.50
198.02
102.43
1.69%
5.24%
—
23.39
Div yield (avg)%
17.66
16.48
17.40
15.46
16.55
13.91
12.92
11.52
10.70
10.97
20.17
11.52
14.68
20
25.96
Payout ratio%
7.61
10.43
12.35
12.37
10.76
7.86
9.30
7.75
7.15
9.45
18.78
7.86
9.37
26
4.519
Shares (diluted)M
3.243
3.277
3.221
3.041
2.786
2.840
2.835
2.587
2.450
2.256
4.461
(4.13%)
(4.66%)
58
15.80
Buyback yield%
16.26
13.85
11.50
9.75
11.56
14.03
13.39
11.31
11.61
9.19
27.80
11.61
11.59
87
1.267
D/E ratiox
0.983
1.008
1.085
1.230
1.262
1.375
1.346
1.253
1.451
1.606
0.687
1.375
1.257
92
844.6
Enterprise value¥M
193.8
174.4
167.1
184.7
173.5
159.6
172.6
180.3
168.2
175.6
63.51
0.24%
(1.85%)
30
0.561
LT debt¥B
1.410
1.466
1.603
1.873
2.127
2.278
2.134
2.024
1.984
2.143
1.010
0.15%
5.22%
44
Revenue
¥1.242B
2.99%
1.00×
Cost of revenue
¥845.0M
2.81%
0.98×
Operating expenses
¥149.9M
2.83%
0.98×
Cash and investments
19.64%
Spread over hurdle
26.68%