0.657
Revenue¥B
1.941
1.946
1.975
2.006
2.037
2.069
2.138
2.193
2.206
2.174
0.696
1.31%
1.03%
5
21.75
Revenue growth%
3.91
6.67
9.02
11.91
10.58
8.75
8.72
5.77
4.31
1.53
8.48
5.77
7.69
61
7.64
Gross margin%
7.78
6.16
6.23
8.37
10.08
11.41
9.82
7.33
7.76
8.81
3.88
8.81
8.08
83
17.45
Operating margin%
16.69
19.14
17.92
20.25
19.13
17.40
19.96
21.21
24.07
26.58
24.56
21.21
19.55
21
2.14
Net margin%
20.15
18.00
17.71
14.86
13.52
10.61
9.90
9.06
7.72
7.35
13.55
9.06
12.06
87
6.712
P/E ratio (avg)x
42.32
43.57
46.40
45.98
43.08
47.03
47.06
50.88
56.87
61.03
20.76
50.88
46.72
20
22.79
EV/EBITx
21.66
23.83
24.14
26.31
29.06
31.95
33.91
36.77
35.73
40.39
12.17
35.73
30.51
80
11.63
FCF yield (avg)%
27.37
29.56
31.99
32.76
35.57
32.65
34.55
32.03
32.19
34.82
17.17
32.65
32.42
60
2.29
FCF margin%
28.36
27.58
30.39
30.06
30.22
27.28
26.62
29.42
29.46
31.46
23.81
29.42
29.44
58
0.342
FCF / Net incomex
0.980
0.840
0.727
0.776
0.656
0.673
0.613
0.560
0.486
0.463
0.431
0.560
0.665
74
15.12
ROIC%
21.04
21.88
20.92
21.24
24.11
21.79
19.82
22.46
21.98
20.76
16.58
21.79
21.52
62
3.18
Return on equity%
9.50
10.46
11.89
13.66
16.63
18.66
21.36
23.69
25.21
23.67
24.65
23.67
17.65
18
20.31
Return on assets%
5.31
2.44
2.43
0.99
3.75
1.09
0.40
0.40
2.76
4.85
20.54
1.09
2.43
73
28.33
EPS¥
74.27
68.20
75.37
68.98
66.93
68.92
77.47
76.22
74.78
77.52
29.57
2.98%
(0.35%)
—
5.64
EPS growth%
21.16
21.96
23.31
21.12
19.57
17.01
15.69
18.47
17.13
14.21
28.59
17.01
19.02
36
80.23
Bookvalue per sh¥
82.34
74.63
83.75
81.56
82.97
78.49
88.45
94.69
100.38
98.04
71.90
3.39%
1.07%
—
37.25
FCF per share¥
58.62
58.89
53.59
56.67
57.47
58.39
56.42
59.40
54.49
52.31
51.29
(1.86%)
(1.28%)
—
37.72
Dividend per sh¥
93.51
98.25
107.83
101.37
99.47
105.92
95.55
91.14
92.76
96.57
28.52
(0.59%)
0.34%
—
4.28
Div yield (avg)%
24.36
22.39
23.93
26.18
27.87
26.49
23.80
26.51
27.98
30.17
13.03
26.51
26.34
43
25.97
Payout ratio%
19.60
17.09
19.72
17.30
18.54
19.75
21.53
20.72
21.07
20.45
20.48
20.72
19.73
76
11.48
Shares (diluted)M
17.91
20.08
19.39
21.49
25.63
25.67
27.64
32.84
33.23
35.43
11.65
6.69%
7.17%
47
23.86
Buyback yield%
9.48
8.70
11.60
13.81
16.54
14.93
12.09
12.06
11.82
13.29
15.32
12.09
12.07
85
0.838
D/E ratiox
0.234
0.256
0.299
0.312
0.308
0.321
0.357
0.399
0.414
0.489
0.217
0.399
0.317
42
0.465
Enterprise value¥B
2.041
2.014
2.179
2.086
1.946
1.878
1.997
2.040
1.871
1.633
1.336
(3.45%)
(3.26%)
23
1.153
LT debt¥B
1.962
1.915
1.746
1.627
1.771
1.550
1.651
1.787
1.565
1.523
1.804
(2.98%)
(2.98%)
53
Revenue
¥2.174B
1.03%
1.00×
Cost of revenue
¥1.277B
1.43%
1.04×
Operating expenses
¥343.5M
0.18%
0.92×
Cash and investments
14.60%
Spread over hurdle
14.01%