33.22
Revenue¥B
26.21
27.63
28.92
30.37
31.26
32.16
33.77
35.81
37.31
38.63
37.07
4.32%
4.30%
48
17.06
Revenue growth%
23.10
24.08
22.01
19.19
21.29
18.30
20.17
18.50
17.10
17.75
9.29
18.30
19.68
71
11.05
Gross margin%
21.35
21.37
18.60
20.63
22.25
24.76
23.31
20.46
22.12
20.77
7.48
22.12
21.36
67
14.31
Operating margin%
10.28
13.22
12.44
14.56
14.42
16.02
13.28
11.08
9.59
11.47
6.53
11.47
12.83
26
5.30
Net margin%
9.98
10.84
9.57
9.83
8.09
10.03
12.64
12.65
15.25
14.33
29.72
12.65
10.43
28
33.48
P/E ratio (avg)x
24.47
24.59
27.90
30.74
30.85
33.41
38.84
44.39
52.70
61.58
11.24
44.39
32.13
41
23.71
EV/EBITx
42.36
47.02
56.61
59.38
67.04
73.75
83.41
88.36
106.7
125.7
6.185
88.36
70.39
76
5.94
FCF yield (avg)%
4.60
4.72
4.14
5.46
7.65
8.59
10.02
9.49
10.31
11.38
15.75
10.02
8.12
45
11.66
FCF margin%
10.57
9.40
10.45
7.98
9.53
10.77
8.27
7.78
5.61
2.61
3.26
7.78
8.83
89
0.574
FCF / Net incomex
0.831
0.789
0.812
0.775
0.769
0.819
0.742
0.681
0.633
0.602
1.084
0.681
0.772
10
25.44
ROIC%
14.71
12.87
13.05
12.93
12.21
11.17
10.11
7.69
7.42
5.87
12.54
7.69
11.69
39
2.31
Return on equity%
28.28
30.92
32.12
34.88
35.83
35.35
35.91
38.79
36.98
36.32
18.16
36.32
35.59
68
10.09
Return on assets%
17.59
16.98
19.00
20.46
22.35
22.03
21.73
23.33
25.53
26.28
5.11
23.33
21.88
78
9.65
EPS¥
24.13
28.81
28.19
29.42
28.87
30.36
32.61
33.30
36.59
43.12
10.22
8.35%
7.29%
—
22.04
EPS growth%
28.56
30.44
30.23
29.08
29.70
32.06
33.45
36.02
37.45
37.39
14.43
36.02
31.25
36
12.49
Bookvalue per sh¥
12.45
14.39
15.68
17.23
20.01
22.71
23.12
26.83
25.40
24.18
14.60
3.85%
6.80%
—
13.16
FCF per share¥
10.45
11.87
14.25
14.45
14.68
15.21
16.15
17.14
20.28
21.08
12.33
7.51%
7.74%
—
12.33
Dividend per sh¥
8.62
8.37
8.07
7.55
7.69
8.43
8.91
9.38
8.71
8.58
11.82
2.21%
0.11%
—
19.13
Div yield (avg)%
16.26
18.75
19.61
17.31
19.04
21.65
19.67
17.54
16.19
14.71
17.53
17.54
18.14
60
23.64
Payout ratio%
4.53
3.55
6.47
6.95
7.63
5.11
6.42
5.70
5.50
5.62
26.10
5.62
5.66
27
603.8
Shares (diluted)M
427.0
433.5
442.4
415.9
421.6
371.6
349.7
356.4
348.0
349.1
598.2
(3.70%)
(2.17%)
63
16.19
Buyback yield%
11.55
12.62
14.09
12.10
13.86
14.01
13.29
15.96
17.30
15.28
3.53
15.28
13.93
34
1.234
D/E ratiox
0.268
0.260
0.262
0.271
0.307
0.336
0.322
0.360
0.352
0.406
1.734
0.352
0.315
86
8.423
Enterprise value¥B
5.498
5.630
6.376
6.533
6.458
6.962
6.960
7.016
6.987
7.102
22.75
1.92%
4.40%
85
30.43
LT debt¥B
10.03
8.798
8.036
8.272
9.050
9.632
9.337
10.32
10.79
10.21
28.34
2.44%
0.51%
41
Revenue
¥38.63B
4.30%
1.00×
Cost of revenue
¥18.85B
4.22%
0.99×
Operating expenses
¥9.458B
4.40%
1.01×
Spread over hurdle
27.65%