2.870
Revenue¥B
4.112
4.292
4.561
4.692
5.024
5.366
5.513
5.756
6.060
6.344
3.013
4.77%
4.74%
65
21.28
Revenue growth%
19.53
22.03
21.47
18.59
16.91
16.87
15.64
17.77
17.57
15.32
27.01
16.87
17.67
10
8.09
Gross margin%
16.94
14.66
12.08
10.23
11.35
10.86
9.60
9.87
10.16
11.90
20.71
10.16
11.11
37
25.55
Operating margin%
27.90
28.01
26.64
26.24
24.20
24.82
21.98
23.67
24.40
24.01
24.39
24.01
24.61
50
13.25
Net margin%
4.67
2.02
3.30
1.91
2.23
4.11
6.42
8.25
5.50
6.39
5.35
6.39
4.39
10
33.21
P/E ratio (avg)x
34.76
34.79
38.41
39.91
41.28
40.03
36.47
40.74
38.21
35.33
20.91
38.21
38.31
92
37.61
EV/EBITx
14.30
14.18
15.89
15.75
16.99
16.72
19.34
22.63
25.99
30.76
16.95
22.63
16.85
33
12.28
FCF yield (avg)%
6.77
6.87
5.72
4.74
7.01
8.54
8.36
10.31
12.43
11.04
13.81
10.31
7.68
73
3.24
FCF margin%
15.50
16.87
19.72
17.12
16.93
14.74
15.44
17.57
16.61
19.44
12.38
16.61
16.90
76
0.249
FCF / Net incomex
0.221
0.207
0.188
0.198
0.184
0.168
0.151
0.161
0.142
0.140
1.491
0.151
0.176
40
22.86
ROIC%
12.19
14.06
14.78
17.75
17.31
17.96
16.02
16.24
17.96
18.56
15.17
17.96
16.78
35
21.63
Return on equity%
27.92
25.92
26.47
26.31
27.19
25.36
27.37
29.39
29.17
28.59
24.37
28.59
27.28
51
12.13
Return on assets%
19.97
20.23
22.75
21.40
19.00
16.58
16.43
16.24
16.27
16.80
18.45
16.43
17.90
70
96.71
EPS¥
164.63
188.90
180.13
205.20
222.98
225.76
221.88
230.69
240.76
279.63
100.60
4.63%
5.41%
—
20.86
EPS growth%
6.75
4.33
7.27
10.17
10.91
8.56
5.95
4.47
5.13
3.60
10.87
5.13
6.35
32
63.02
Bookvalue per sh¥
76.59
68.56
74.79
79.04
83.87
82.21
77.09
76.55
71.46
71.51
104.59
(3.14%)
(0.96%)
—
46.74
FCF per share¥
189.20
176.94
180.42
169.15
176.93
194.25
219.55
250.93
240.83
268.85
100.00
8.73%
3.04%
—
92.64
Dividend per sh¥
118.85
133.88
134.44
145.22
163.25
172.06
191.57
186.12
205.05
226.36
195.11
6.76%
8.08%
—
5.90
Div yield (avg)%
23.33
21.82
24.08
25.64
22.83
23.41
23.04
22.19
19.19
21.71
7.66
22.19
22.94
26
27.54
Payout ratio%
5.18
6.33
5.85
4.79
5.76
8.43
5.49
6.40
5.51
3.74
27.74
5.51
5.63
26
10.48
Shares (diluted)M
9.392
10.77
10.15
9.763
10.21
10.75
10.75
10.87
12.52
13.79
10.45
6.18%
4.07%
50
28.73
Buyback yield%
1.89
0.40
0.40
3.11
2.44
0.40
0.40
2.51
0.40
1.78
4.85
0.40
1.09
7
0.472
D/E ratiox
1.045
1.120
1.182
1.276
1.405
1.390
1.472
1.652
1.769
1.825
0.858
1.652
1.397
75
2.295
Enterprise value¥B
4.494
4.753
5.042
5.544
5.799
5.543
5.194
5.459
5.065
5.453
2.714
(1.22%)
1.71%
91
3.272
LT debt¥B
10.03
11.89
13.60
14.20
13.63
14.05
14.73
14.89
14.84
17.61
3.350
5.25%
7.48%
55
Revenue
¥6.344B
4.74%
1.00×
Cost of revenue
¥4.441B
4.74%
1.00×
Operating expenses
¥949.9M
3.71%
0.91×
Goodwill & intangibles
16.24%
Spread over hurdle
73.00%