26.71
Revenue¥B
9.815
10.60
11.71
12.41
13.53
14.94
15.77
17.36
18.71
20.03
28.95
8.16%
8.45%
24
20.95
Revenue growth%
17.57
20.51
22.83
21.97
24.15
23.84
25.03
27.73
30.59
30.99
27.84
27.73
24.00
50
21.08
Gross margin%
19.96
22.77
25.22
25.37
25.17
27.33
25.14
26.03
27.49
27.01
25.83
27.01
25.29
7
8.41
Operating margin%
20.31
17.70
17.51
17.23
19.38
17.21
15.52
17.95
16.48
19.16
4.67
17.21
17.60
74
23.91
Net margin%
17.99
17.58
18.74
17.86
15.14
17.84
15.12
12.86
11.48
13.95
7.80
13.95
16.36
82
18.15
P/E ratio (avg)x
45.55
47.12
52.88
51.42
58.16
67.40
67.06
68.81
70.76
81.03
27.59
68.81
62.61
80
17.24
EV/EBITx
34.94
34.79
35.30
33.28
31.95
32.87
36.97
34.97
36.94
37.75
22.52
36.94
34.96
67
8.05
FCF yield (avg)%
3.58
3.19
5.90
7.05
7.37
7.07
6.01
5.11
3.52
5.18
5.59
5.18
5.54
63
15.53
FCF margin%
9.82
11.49
13.20
13.22
14.78
16.31
18.73
21.20
18.60
21.11
10.00
18.73
15.54
71
1.521
FCF / Net incomex
1.170
1.202
1.258
1.372
1.342
1.334
1.268
1.299
1.113
1.028
1.700
1.268
1.263
11
16.75
ROIC%
6.45
8.71
6.91
8.15
6.02
7.68
6.73
8.46
11.03
9.17
15.84
8.46
7.91
60
21.28
Return on equity%
16.28
19.18
16.55
14.15
13.72
11.37
11.24
12.73
14.94
15.87
27.87
12.73
14.54
21
17.32
Return on assets%
27.51
28.62
27.33
25.62
23.85
21.97
20.25
22.36
22.29
24.81
5.17
22.29
24.33
85
106.27
EPS¥
95.49
96.13
99.72
102.07
104.75
109.19
98.44
102.60
113.03
103.27
114.18
(0.28%)
(0.40%)
—
28.85
EPS growth%
19.78
19.96
22.84
22.84
21.86
23.86
26.01
26.94
25.35
22.99
20.17
25.35
22.91
61
186.70
Bookvalue per sh¥
47.69
45.43
43.30
42.08
41.09
39.14
36.52
33.24
31.67
34.28
114.42
(3.56%)
(4.32%)
—
105.66
FCF per share¥
57.45
54.13
53.71
53.48
56.49
48.63
46.33
39.75
43.17
39.23
55.71
(7.03%)
(4.01%)
—
91.04
Dividend per sh¥
169.80
184.16
182.19
211.81
196.98
183.16
183.73
203.93
228.76
224.89
186.64
2.69%
3.92%
—
28.35
Div yield (avg)%
5.33
6.62
5.24
7.29
6.14
6.27
8.89
8.84
10.90
13.48
19.22
8.89
6.95
13
11.42
Payout ratio%
1.36
0.40
2.77
3.43
5.98
3.74
5.09
7.63
8.65
8.22
5.58
7.63
4.41
50
62.03
Shares (diluted)M
58.83
59.67
62.56
62.89
65.42
65.92
69.83
67.88
66.81
65.95
63.95
0.16%
0.95%
77
16.28
Buyback yield%
17.09
15.97
17.02
15.26
12.40
14.63
15.93
15.58
12.59
15.12
24.87
15.12
15.42
24
0.939
D/E ratiox
0.997
1.113
1.222
1.375
1.276
1.408
1.449
1.672
1.659
1.850
1.571
1.659
1.392
38
23.50
Enterprise value¥B
1.809
1.946
2.179
2.201
2.158
2.153
2.425
2.288
2.219
2.251
22.52
0.84%
1.97%
83
8.059
LT debt¥B
11.09
11.79
11.76
10.83
10.64
10.43
10.63
11.46
12.86
12.93
14.80
3.98%
1.91%
18
Revenue
¥20.03B
8.45%
1.00×
Cost of revenue
¥14.02B
8.45%
1.00×
Operating expenses
¥3.837B
8.20%
0.98×
Spread over hurdle
(0.51%)