12.04
Revenue¥B
22.34
23.18
24.17
25.68
26.59
27.89
29.40
30.08
30.87
31.92
13.22
3.72%
3.83%
46
10.59
Revenue growth%
13.11
13.98
16.79
15.23
17.88
16.89
14.12
16.67
15.63
15.06
23.65
15.63
15.43
60
9.23
Gross margin%
14.44
16.05
15.66
18.18
20.73
23.55
26.17
25.82
24.88
27.35
28.60
25.82
22.14
12
9.85
Operating margin%
12.88
11.82
11.78
10.86
11.55
12.44
13.16
10.88
13.62
11.73
27.65
12.44
11.80
37
18.59
Net margin%
2.72
4.58
6.28
5.37
5.31
7.11
6.24
3.69
4.52
1.86
5.18
4.52
4.95
28
26.87
P/E ratio (avg)x
17.66
17.97
18.61
17.17
17.32
15.38
15.00
13.49
11.69
11.22
36.63
13.49
16.28
83
19.81
EV/EBITx
31.99
37.26
38.13
37.41
37.75
38.77
43.78
42.79
48.87
57.60
25.31
43.78
38.45
88
16.49
FCF yield (avg)%
24.02
21.09
22.47
21.21
22.04
24.32
26.56
25.82
24.88
27.70
11.10
25.82
24.17
79
18.66
FCF margin%
26.70
29.65
32.00
30.40
32.81
29.95
28.79
27.61
28.28
27.06
26.83
28.28
29.22
88
1.339
FCF / Net incomex
1.297
1.218
1.083
1.195
1.129
1.178
1.290
1.141
1.126
1.221
0.618
1.178
1.186
16
6.67
ROIC%
8.51
6.80
5.37
7.01
8.40
9.87
10.60
9.17
8.28
8.53
9.78
9.17
8.46
50
18.79
Return on equity%
33.05
31.93
33.12
32.99
31.55
34.12
35.24
32.88
34.48
35.66
8.80
34.48
33.09
91
17.34
Return on assets%
19.55
20.56
23.48
21.83
21.55
23.04
23.05
22.69
20.85
21.78
12.59
22.69
21.80
81
36.59
EPS¥
65.24
69.94
80.93
76.50
81.45
93.23
101.55
103.87
116.93
114.30
40.23
7.01%
6.88%
—
17.44
EPS growth%
16.48
17.85
16.56
14.05
12.80
13.11
10.67
11.18
11.99
14.98
29.91
11.99
13.58
91
10.97
Bookvalue per sh¥
29.97
27.97
30.22
27.71
26.41
25.86
21.82
19.16
17.33
15.09
52.32
(10.60%)
(7.51%)
—
24.88
FCF per share¥
57.81
61.27
63.32
74.90
85.34
98.49
109.68
123.01
137.85
160.84
18.64
13.51%
12.29%
—
55.42
Dividend per sh¥
75.35
86.16
96.59
106.91
123.81
130.69
127.64
147.47
167.61
182.62
34.57
8.08%
10.95%
—
6.25
Div yield (avg)%
1.78
0.40
2.95
4.97
2.96
2.92
0.40
0.89
0.40
3.39
11.22
0.89
2.35
94
24.44
Payout ratio%
8.52
8.75
6.76
4.28
2.43
1.47
0.40
0.40
1.41
4.19
17.80
1.41
3.31
68
396.0
Shares (diluted)M
541.1
540.5
558.4
592.9
570.1
617.9
583.9
604.2
598.4
597.5
387.2
0.95%
1.97%
18
8.03
Buyback yield%
5.57
3.03
1.16
0.40
3.38
4.54
6.35
9.03
8.46
8.17
23.03
8.17
5.05
27
1.711
D/E ratiox
0.892
0.838
0.771
0.864
0.850
0.946
0.961
0.887
0.813
0.784
0.886
0.887
0.857
17
1.235
Enterprise value¥B
31.52
30.24
32.43
34.42
40.17
41.54
42.58
46.89
51.12
58.05
29.39
7.64%
7.37%
51
4.046
LT debt¥B
3.300
3.644
3.978
4.423
4.566
4.610
4.984
5.616
6.462
6.760
25.63
8.16%
8.82%
85
Revenue
¥31.92B
3.83%
1.00×
Cost of revenue
¥21.26B
3.84%
1.00×
Operating expenses
¥7.253B
3.49%
0.97×
Goodwill & intangibles
17.59%
Spread over hurdle
(1.50%)