0.647
Revenue¥B
2.286
2.295
2.400
2.486
2.602
2.665
2.751
2.797
2.867
2.904
0.670
2.22%
2.55%
24
14.70
Revenue growth%
5.50
5.74
7.63
10.61
11.09
8.62
10.47
10.26
12.61
10.56
25.52
10.47
10.36
80
15.75
Gross margin%
24.62
26.29
28.78
29.49
27.57
30.49
32.78
34.72
37.37
39.18
25.19
34.72
29.99
76
15.97
Operating margin%
23.58
23.44
23.95
26.60
26.39
25.48
23.27
24.78
25.63
25.44
26.28
25.44
25.11
53
21.12
Net margin%
8.10
10.72
7.78
8.34
7.30
8.10
10.92
10.94
8.81
11.79
7.64
10.92
8.58
83
11.88
P/E ratio (avg)x
36.64
43.46
42.20
44.23
49.56
57.21
61.58
68.65
71.39
83.34
13.75
68.65
53.39
71
21.76
EV/EBITx
34.33
33.27
34.88
37.59
44.81
52.51
51.17
57.83
69.10
73.95
18.78
57.83
47.99
14
22.82
FCF yield (avg)%
12.04
9.34
9.02
8.69
6.15
8.65
7.13
7.41
5.06
6.83
22.50
7.13
8.03
69
21.91
FCF margin%
17.72
15.92
16.78
17.32
18.57
16.50
17.82
17.93
20.02
17.61
6.19
17.82
17.67
21
0.867
FCF / Net incomex
0.554
0.543
0.494
0.467
0.469
0.495
0.474
0.458
0.427
0.420
0.910
0.458
0.472
10
14.27
ROIC%
37.41
37.54
35.24
33.13
34.52
32.40
32.62
31.35
31.88
30.57
21.67
31.88
32.88
6
4.53
Return on equity%
18.80
15.82
16.81
17.79
16.14
15.92
14.52
16.80
14.30
11.49
14.39
14.52
16.03
35
24.61
Return on assets%
14.61
11.99
11.47
14.18
13.49
11.79
9.57
7.69
8.21
10.09
11.34
9.57
11.63
65
154.61
EPS¥
158.46
158.04
145.40
144.74
140.94
127.36
122.10
132.23
140.10
157.99
163.83
2.31%
(0.10%)
—
21.30
EPS growth%
7.08
6.46
8.25
9.45
9.70
11.22
12.84
13.32
13.69
13.29
10.11
13.29
10.46
72
177.46
Bookvalue per sh¥
163.71
190.43
193.66
216.75
211.39
217.73
235.77
236.20
241.66
242.45
42.08
2.78%
5.74%
—
39.02
FCF per share¥
123.78
115.12
131.75
140.94
143.92
154.57
144.15
161.85
149.73
166.32
29.41
2.93%
3.38%
—
131.77
Dividend per sh¥
103.96
96.05
99.33
90.20
85.64
75.73
81.90
83.06
90.04
99.26
134.76
3.00%
(1.55%)
—
20.63
Div yield (avg)%
29.01
28.04
25.55
23.85
24.36
27.35
25.01
26.82
28.50
27.18
9.12
27.18
27.00
17
13.59
Payout ratio%
0.40
3.23
1.99
2.61
2.10
1.69
1.69
1.98
0.40
0.40
2.84
1.69
1.84
17
6.889
Shares (diluted)M
6.842
6.882
7.253
7.848
7.985
7.453
7.453
7.135
7.718
7.827
6.811
(0.40%)
0.89%
58
20.69
Buyback yield%
27.60
28.68
27.50
25.49
25.44
22.83
21.26
23.86
25.28
22.41
18.52
22.83
25.36
88
1.287
D/E ratiox
0.337
0.316
0.340
0.353
0.353
0.362
0.360
0.373
0.400
0.391
0.484
0.373
0.356
42
0.999
Enterprise value¥B
4.188
3.923
3.404
3.688
4.071
3.739
3.895
3.878
4.169
4.229
3.406
0.77%
0.52%
77
2.346
LT debt¥B
1.666
1.518
1.491
1.386
1.279
1.389
1.286
1.294
1.299
1.398
0.298
1.80%
(2.67%)
93
Revenue
¥2.904B
2.55%
1.00×
Cost of revenue
¥2.033B
2.55%
1.00×
Operating expenses
¥559.7M
2.62%
1.01×
Goodwill & intangibles
16.21%
Spread over hurdle
(2.03%)