10.74
Revenue¥B
65.40
69.61
73.87
78.00
81.61
87.35
90.24
94.65
99.43
103.4
11.57
4.85%
5.03%
84
15.83
Revenue growth%
0.46
0.40
0.40
2.87
2.84
5.73
5.70
4.85
6.88
9.43
10.15
5.73
3.86
47
26.25
Gross margin%
9.04
6.93
5.55
5.21
2.96
5.08
7.50
10.44
7.61
6.90
18.07
7.50
6.92
16
12.36
Operating margin%
26.67
25.39
27.09
25.70
28.43
26.47
25.20
25.77
27.22
27.44
15.63
26.47
26.57
45
23.04
Net margin%
23.56
23.31
21.66
24.49
24.79
26.32
28.69
26.29
25.71
23.54
11.43
26.29
24.64
62
24.38
P/E ratio (avg)x
47.81
47.33
50.46
53.68
59.13
61.57
70.93
78.37
78.15
77.00
34.93
77.00
60.35
78
26.00
EV/EBITx
19.05
21.45
23.12
23.24
21.83
22.06
21.19
23.98
23.86
21.58
18.33
22.06
21.94
41
21.96
FCF yield (avg)%
27.94
28.12
28.34
27.07
24.87
27.25
26.43
26.04
27.14
28.31
8.79
27.14
27.19
62
16.47
FCF margin%
15.46
12.58
9.68
9.26
9.90
9.31
10.04
9.32
9.56
7.09
15.87
9.32
9.62
17
0.741
FCF / Net incomex
1.386
1.371
1.429
1.456
1.544
1.681
1.804
1.773
1.858
1.890
1.079
1.804
1.613
33
22.99
ROIC%
10.62
13.61
14.33
16.79
14.32
14.68
15.90
18.23
20.91
18.80
6.20
18.23
15.29
80
14.35
Return on equity%
27.68
30.44
28.71
30.86
29.91
30.89
32.12
32.76
34.10
32.31
26.68
32.31
30.88
13
26.15
Return on assets%
20.46
18.60
17.64
17.37
15.79
17.03
18.99
21.93
22.48
19.88
7.14
19.88
18.79
34
173.81
EPS¥
260.37
305.44
347.93
389.23
457.35
435.18
452.37
534.02
544.37
555.61
186.31
3.97%
9.08%
—
28.07
EPS growth%
24.73
27.63
28.89
29.62
31.63
29.48
27.71
26.64
24.17
24.76
24.08
26.64
27.67
17
85.55
Bookvalue per sh¥
103.84
101.07
96.12
105.35
99.58
98.35
106.65
123.65
138.20
162.39
96.66
10.28%
4.26%
—
262.54
FCF per share¥
264.64
297.26
327.86
330.52
334.38
375.06
362.09
360.78
382.67
411.48
254.51
4.24%
4.30%
—
117.16
Dividend per sh¥
49.82
53.40
51.02
55.63
53.37
53.22
61.52
66.36
65.19
76.24
78.45
7.39%
5.05%
—
5.99
Div yield (avg)%
7.93
6.94
4.88
2.80
5.56
8.36
8.58
6.28
6.44
7.24
8.49
7.24
6.69
54
4.32
Payout ratio%
13.28
13.92
14.63
15.97
13.04
14.64
12.18
9.67
7.16
4.72
17.33
9.67
13.16
17
148.9
Shares (diluted)M
143.1
135.8
120.3
111.3
111.0
115.9
112.7
102.3
100.1
95.88
155.2
(2.89%)
(3.73%)
20
27.02
Buyback yield%
22.61
24.81
27.62
25.93
23.11
21.44
20.28
17.43
14.95
14.30
9.56
17.43
22.03
14
1.071
D/E ratiox
1.553
1.465
1.502
1.670
1.809
1.828
2.130
2.490
2.350
2.627
1.427
2.350
1.819
67
42.59
Enterprise value¥B
101.8
109.8
107.2
112.8
107.5
97.99
104.9
103.8
108.3
102.3
82.78
(0.99%)
0.79%
75
29.42
LT debt¥B
13.32
13.78
12.95
13.99
12.57
11.40
11.89
12.13
12.41
11.59
83.70
(1.62%)
(0.57%)
13
Revenue
¥103.4B
5.03%
1.00×
Cost of revenue
¥72.40B
5.03%
1.00×
Operating expenses
¥20.32B
4.75%
0.97×
Spread over hurdle
(2.65%)