28.26
Revenue¥B
20.11
20.17
21.00
21.58
21.95
22.24
22.14
22.44
22.54
22.91
31.30
0.87%
1.72%
73
3.96
Revenue growth%
20.33
23.09
22.89
23.80
23.01
20.91
18.34
17.08
15.72
16.47
14.69
17.08
20.62
37
24.91
Gross margin%
9.00
9.74
7.20
6.04
4.33
2.87
2.86
5.30
5.00
4.28
14.01
4.28
5.15
89
10.43
Operating margin%
29.69
32.00
34.74
36.91
39.46
38.88
40.72
38.49
38.73
37.03
22.31
38.73
37.76
61
15.52
Net margin%
25.18
24.52
26.95
26.69
28.02
27.27
30.13
30.92
31.12
33.53
8.11
30.92
27.65
67
9.734
P/E ratio (avg)x
32.60
35.85
34.46
36.42
36.72
34.31
30.90
29.12
30.65
34.51
34.75
30.90
34.38
91
21.78
EV/EBITx
15.34
16.74
16.11
16.75
17.96
19.52
18.01
18.92
18.74
20.48
34.44
18.92
17.98
39
12.15
FCF yield (avg)%
30.52
29.65
32.14
32.55
31.11
32.75
34.91
35.87
37.11
37.17
6.19
35.87
32.65
21
8.32
FCF margin%
7.59
8.57
8.53
7.02
5.95
3.60
5.49
3.49
5.53
5.00
3.51
5.00
5.74
9
0.938
FCF / Net incomex
1.513
1.505
1.473
1.423
1.528
1.698
1.967
2.117
2.202
2.269
0.320
2.117
1.613
26
4.89
ROIC%
29.97
29.94
30.14
31.97
32.57
31.90
29.98
28.22
28.28
27.90
23.74
28.28
29.98
24
22.18
Return on equity%
11.33
13.35
12.12
11.62
10.90
8.46
7.19
8.47
8.84
7.79
13.22
8.46
9.87
7
5.41
Return on assets%
11.10
10.20
9.64
10.12
12.41
14.53
16.53
17.65
20.16
22.78
27.72
17.65
13.47
56
12.22
EPS¥
31.37
30.80
32.75
36.84
41.64
47.21
48.03
54.33
55.14
61.24
13.12
8.02%
8.81%
—
5.26
EPS growth%
11.22
12.20
14.71
15.66
15.79
16.07
18.46
15.64
13.09
11.31
18.12
15.64
15.17
63
13.49
Bookvalue per sh¥
19.02
19.75
19.64
19.80
19.28
22.63
23.83
23.61
24.66
27.00
13.17
6.97%
4.70%
—
18.73
FCF per share¥
8.87
7.65
7.39
7.44
8.02
8.61
8.16
8.44
8.60
8.56
11.83
1.31%
0.56%
—
20.73
Dividend per sh¥
14.69
15.54
15.03
14.29
13.53
14.65
12.91
12.55
11.31
10.60
9.33
(4.77%)
(4.00%)
—
17.08
Div yield (avg)%
0.40
0.40
1.67
0.40
2.87
0.40
0.77
0.40
1.66
0.51
12.05
0.51
0.45
57
9.63
Payout ratio%
5.04
4.10
4.90
3.18
6.09
4.39
7.01
5.98
8.68
8.68
20.34
7.01
5.51
52
515.1
Shares (diluted)M
504.9
444.8
449.0
396.3
413.3
408.9
423.0
429.6
443.7
443.0
499.5
1.40%
(1.42%)
63
2.32
Buyback yield%
24.72
26.58
24.77
22.58
22.86
23.04
25.78
22.97
23.91
23.83
29.92
23.83
23.87
8
1.360
D/E ratiox
0.699
0.660
0.593
0.557
0.547
0.511
0.564
0.574
0.618
0.660
0.912
0.574
0.583
13
8.385
Enterprise value¥B
9.706
9.479
8.556
8.720
9.131
9.971
9.102
9.991
11.01
10.71
3.953
3.23%
0.77%
74
12.59
LT debt¥B
6.497
7.584
8.471
8.656
10.20
9.984
9.953
10.70
10.55
10.70
6.384
0.96%
5.74%
57
Revenue
¥22.91B
1.72%
1.00×
Cost of revenue
¥10.99B
1.51%
0.98×
Operating expenses
¥4.885B
1.75%
1.00×
Spread over hurdle
37.64%