15.16
Revenue¥B
14.18
14.99
16.19
17.52
18.49
19.23
20.21
21.95
23.84
25.59
15.59
6.72%
6.59%
78
7.11
Revenue growth%
27.71
24.73
26.95
24.29
23.67
21.03
20.13
20.78
23.76
21.45
14.51
21.03
23.72
66
27.52
Gross margin%
8.68
6.32
5.21
2.93
2.01
3.08
1.36
0.44
0.40
2.00
21.94
1.36
2.47
84
22.22
Operating margin%
1.39
1.13
2.80
3.19
2.88
2.90
2.33
4.25
5.75
4.36
6.31
4.25
2.89
82
22.48
Net margin%
12.81
15.42
16.05
14.84
11.99
14.29
16.29
14.65
12.72
10.98
26.22
14.29
14.47
37
34.46
P/E ratio (avg)x
46.01
53.14
54.25
56.61
66.47
63.35
61.26
60.28
69.24
76.38
21.14
63.35
60.77
40
12.79
EV/EBITx
37.26
42.13
47.10
55.87
56.35
62.62
60.05
69.26
74.44
82.55
9.020
69.26
58.20
85
26.30
FCF yield (avg)%
8.25
7.11
6.82
7.61
10.28
7.72
9.55
7.38
8.46
10.00
17.07
8.46
7.99
24
23.37
FCF margin%
5.84
6.31
8.65
6.45
8.12
7.03
7.18
9.59
12.07
14.02
20.40
9.59
7.65
39
0.294
FCF / Net incomex
1.714
1.748
1.979
2.115
2.327
2.387
2.289
2.444
2.804
2.966
1.680
2.444
2.308
8
21.91
ROIC%
0.40
0.40
0.40
2.28
2.44
3.63
4.44
2.98
5.06
6.39
22.27
4.44
2.71
22
20.11
Return on equity%
26.07
27.43
28.46
30.77
30.44
29.16
27.21
27.70
27.75
29.12
17.46
27.75
28.11
93
15.00
Return on assets%
28.70
28.36
26.20
26.04
27.61
27.42
30.26
32.19
30.80
30.38
13.82
30.38
28.53
38
62.22
EPS¥
167.35
164.60
174.15
179.36
175.37
187.48
214.28
205.29
234.09
243.99
63.58
6.83%
3.33%
—
14.19
EPS growth%
31.68
32.55
35.11
37.45
37.17
36.38
35.62
37.95
35.22
34.04
26.13
35.62
35.42
59
217.27
Bookvalue per sh¥
208.66
215.93
247.83
243.98
271.03
265.11
266.89
287.16
310.42
370.35
220.52
6.44%
6.40%
—
150.64
FCF per share¥
210.14
229.06
236.88
257.47
291.92
264.51
268.81
261.82
244.30
260.08
97.38
(2.28%)
2.89%
—
60.59
Dividend per sh¥
41.12
36.97
32.49
32.37
34.69
30.31
28.51
25.51
26.64
26.43
73.80
(5.30%)
(3.66%)
—
14.71
Div yield (avg)%
8.53
6.63
7.00
6.30
5.85
6.67
6.07
8.58
5.69
3.58
6.94
6.07
6.47
19
13.23
Payout ratio%
0.40
0.40
0.40
1.48
0.65
0.83
2.76
5.29
6.50
5.26
23.27
5.26
1.16
88
62.60
Shares (diluted)M
49.48
54.01
57.19
49.47
53.66
51.97
47.43
49.69
45.12
45.40
62.46
(3.29%)
(0.98%)
30
2.39
Buyback yield%
17.91
15.03
16.13
16.53
17.34
15.78
16.47
16.72
17.15
19.88
29.62
16.72
16.63
73
1.700
D/E ratiox
0.632
0.696
0.726
0.713
0.758
0.782
0.758
0.814
0.926
0.909
0.240
0.814
0.758
28
8.808
Enterprise value¥B
35.17
37.38
38.72
41.75
47.92
48.98
54.91
64.78
75.99
89.28
10.15
13.25%
11.00%
11
2.529
LT debt¥B
21.11
23.39
23.82
21.49
21.44
22.24
22.39
20.46
18.46
17.83
13.48
(3.63%)
(1.24%)
20
Revenue
¥25.59B
6.59%
1.00×
Cost of revenue
¥12.78B
6.47%
0.99×
Operating expenses
¥5.294B
6.57%
1.00×
Spread over hurdle
(1.94%)