2.354
Revenue¥B
14.73
15.68
16.55
17.66
18.98
20.26
21.70
22.72
24.26
25.41
2.515
6.01%
5.99%
76
21.48
Revenue growth%
16.52
18.50
20.34
19.24
19.80
18.16
19.49
19.20
20.74
17.87
27.53
19.20
19.22
13
4.24
Gross margin%
7.99
10.43
12.95
10.47
8.20
9.98
7.35
9.84
7.07
7.64
9.31
7.64
9.02
60
11.19
Operating margin%
4.85
2.83
4.22
3.90
5.69
4.16
1.88
3.63
4.57
6.74
4.05
4.16
4.19
94
19.20
Net margin%
8.29
11.26
9.85
9.71
11.25
14.02
16.30
16.09
16.95
16.69
4.23
16.30
12.64
5
12.65
P/E ratio (avg)x
42.45
42.87
45.37
51.87
56.17
66.67
75.82
76.61
90.23
99.67
23.71
76.61
61.42
28
7.713
EV/EBITx
46.74
55.24
55.43
61.79
64.71
65.52
67.12
65.75
74.11
77.20
9.657
67.12
65.12
82
19.89
FCF yield (avg)%
24.99
26.56
25.28
25.51
24.92
27.59
29.28
29.45
26.53
24.22
2.03
27.59
26.02
88
19.31
FCF margin%
7.29
4.71
3.36
2.12
0.40
0.40
0.40
0.40
2.45
5.09
11.86
0.40
2.29
42
0.901
FCF / Net incomex
1.605
1.806
1.987
2.162
2.171
2.313
2.247
2.556
2.898
3.005
0.913
2.556
2.209
73
16.59
ROIC%
26.93
26.38
23.45
21.82
20.33
17.70
18.69
16.84
17.56
17.96
24.29
17.70
19.51
57
11.66
Return on equity%
17.37
17.78
16.89
15.48
14.51
12.13
10.89
13.38
13.63
13.26
20.89
13.26
14.07
12
19.44
Return on assets%
8.94
10.85
13.72
12.81
12.33
12.07
12.17
9.91
10.76
13.50
14.31
12.07
12.12
88
239.61
EPS¥
165.00
178.74
212.47
210.23
234.47
256.66
284.82
339.80
386.39
446.85
247.85
13.77%
10.55%
—
16.62
EPS growth%
12.93
12.49
14.32
11.86
14.10
14.05
14.94
14.89
16.68
18.77
12.84
14.94
14.21
74
134.92
Bookvalue per sh¥
153.50
164.92
184.29
206.41
226.85
202.09
221.54
209.26
232.60
214.46
204.45
(1.12%)
3.77%
—
249.08
FCF per share¥
173.94
184.29
216.17
247.21
242.41
272.57
285.32
328.82
347.24
356.07
81.07
7.99%
7.78%
—
180.00
Dividend per sh¥
269.62
278.70
318.10
308.41
304.62
352.54
406.23
420.85
394.34
437.93
263.72
7.53%
6.34%
—
13.06
Div yield (avg)%
27.67
29.54
26.54
29.43
26.65
25.32
27.08
25.24
28.13
30.42
11.86
27.08
27.37
62
16.99
Payout ratio%
24.38
24.43
22.51
24.57
27.43
28.23
30.11
30.92
32.80
34.47
26.41
30.92
27.83
14
65.82
Shares (diluted)M
93.64
88.84
93.65
100.8
106.7
117.6
134.2
132.0
130.8
124.6
65.60
3.15%
3.83%
50
11.95
Buyback yield%
25.83
25.47
25.65
26.34
27.62
25.41
27.10
26.81
27.81
27.41
25.90
27.10
26.57
9
1.619
D/E ratiox
2.277
2.310
2.292
2.532
2.964
2.962
3.358
3.204
3.232
3.639
0.955
3.232
2.963
29
17.13
Enterprise value¥B
22.62
23.96
22.17
23.95
24.20
23.19
20.99
22.20
23.84
24.23
5.003
0.03%
0.81%
59
6.917
LT debt¥B
4.738
5.257
6.018
7.021
8.172
8.207
8.608
8.893
10.53
12.06
15.97
8.10%
11.75%
89
Revenue
¥25.41B
5.99%
1.00×
Cost of revenue
¥17.35B
5.76%
0.98×
Operating expenses
¥3.542B
6.18%
1.02×
Spread over hurdle
(2.96%)