4.511
Revenue¥B
32.14
34.50
37.09
40.05
43.10
46.54
50.00
53.57
57.92
62.64
4.632
7.77%
7.90%
17
22.96
Revenue growth%
18.48
18.36
15.82
16.68
14.70
15.29
12.32
12.06
9.65
7.72
18.70
12.06
15.00
66
19.96
Gross margin%
22.77
21.57
23.19
20.47
21.83
21.55
18.58
19.75
22.34
21.26
25.27
21.26
21.56
58
22.48
Operating margin%
26.92
25.35
22.94
25.40
28.34
31.14
33.04
34.56
37.22
35.79
13.73
34.56
29.74
36
7.79
Net margin%
4.33
4.94
2.02
4.41
5.59
4.11
5.45
3.64
4.70
2.74
4.60
4.11
4.37
56
23.55
P/E ratio (avg)x
28.42
27.03
28.93
30.89
30.08
28.99
31.00
30.80
32.88
29.09
27.70
30.80
29.58
33
37.95
EV/EBITx
15.65
14.48
15.02
14.92
15.25
15.49
14.07
14.13
15.09
15.34
30.04
15.09
15.05
82
24.23
FCF yield (avg)%
23.65
20.77
23.44
26.14
26.20
25.45
27.91
26.71
26.83
26.86
4.65
26.83
26.17
63
29.58
FCF margin%
16.46
14.41
16.16
18.87
16.84
16.10
14.01
13.26
10.65
8.06
24.10
13.26
15.26
71
0.828
FCF / Net incomex
2.199
2.624
3.001
3.070
3.293
3.281
3.446
3.590
3.640
3.695
0.654
3.590
3.287
65
8.53
ROIC%
20.81
21.54
18.92
20.96
20.17
22.36
24.03
26.32
27.98
29.95
22.32
26.32
21.95
33
2.46
Return on equity%
31.59
32.64
35.07
36.67
36.26
34.49
32.00
33.02
34.73
35.27
27.26
34.49
34.61
26
7.49
Return on assets%
7.66
6.93
3.95
5.60
3.23
5.82
6.84
7.10
5.01
6.92
23.93
6.84
6.33
65
126.75
EPS¥
122.80
127.75
134.85
136.68
158.23
177.83
207.51
242.08
249.04
241.05
141.01
8.78%
7.44%
—
7.91
EPS growth%
15.39
15.34
17.29
18.51
21.50
23.50
20.80
18.30
16.55
16.38
7.21
18.30
17.79
93
79.48
Bookvalue per sh¥
53.23
58.75
63.15
59.53
62.29
57.57
53.40
54.14
53.68
58.69
57.14
(1.18%)
(0.31%)
—
103.83
FCF per share¥
46.78
43.18
45.68
48.60
50.10
51.59
51.63
51.92
48.13
52.21
20.88
0.83%
1.36%
—
58.99
Dividend per sh¥
43.96
41.69
41.51
42.87
41.38
37.91
41.10
37.05
33.14
31.60
88.56
(5.25%)
(3.37%)
—
29.83
Div yield (avg)%
31.27
29.56
32.53
34.34
34.89
33.73
36.61
36.33
34.57
32.74
22.09
34.57
34.04
82
28.47
Payout ratio%
9.91
7.76
6.02
4.74
7.17
6.07
4.43
5.77
8.10
6.47
16.00
6.07
6.27
76
321.0
Shares (diluted)M
416.2
414.3
442.6
474.0
534.8
575.7
669.7
747.8
732.4
766.6
329.5
7.46%
7.72%
53
7.17
Buyback yield%
32.44
34.00
34.22
33.30
32.58
30.32
29.20
28.88
30.50
30.02
15.11
30.02
31.47
80
0.743
D/E ratiox
0.460
0.490
0.447
0.460
0.454
0.419
0.437
0.465
0.517
0.482
0.137
0.465
0.460
27
68.10
Enterprise value¥B
40.90
47.66
52.30
56.80
56.45
53.37
58.12
56.47
54.57
56.77
6.369
0.11%
3.86%
36
44.18
LT debt¥B
33.89
38.87
45.22
50.41
57.36
55.66
55.65
65.00
67.07
67.21
42.66
3.22%
8.44%
30
Revenue
¥62.64B
7.90%
1.00×
Cost of revenue
¥38.81B
7.79%
0.99×
Operating expenses
¥12.68B
7.55%
0.97×
Spread over hurdle
(0.08%)