3.641
Revenue¥B
15.29
16.09
16.87
18.16
19.72
21.45
22.68
24.41
26.69
28.57
4.074
7.69%
7.41%
15
26.67
Revenue growth%
24.72
24.22
26.36
27.36
26.77
24.58
22.04
20.86
23.50
24.43
19.49
23.50
24.51
6
2.11
Gross margin%
8.47
8.02
7.90
8.64
10.00
12.51
10.45
12.16
10.80
13.31
2.13
12.16
10.22
55
27.13
Operating margin%
19.98
20.76
20.24
21.99
24.10
23.42
22.05
24.03
22.09
22.98
15.93
22.98
22.07
70
5.78
Net margin%
9.47
9.16
11.47
10.37
9.79
12.27
11.06
9.81
9.89
7.02
15.01
9.89
9.85
85
29.67
P/E ratio (avg)x
13.98
15.16
15.85
17.44
20.52
21.80
25.32
30.03
34.15
34.31
12.62
30.03
21.16
65
32.10
EV/EBITx
35.45
34.77
33.19
31.93
35.30
38.14
43.09
42.53
45.93
52.02
37.43
43.09
36.80
7
5.31
FCF yield (avg)%
22.65
23.04
22.13
19.27
18.41
15.93
13.31
16.18
15.29
13.47
28.60
15.29
17.30
71
15.27
FCF margin%
26.26
27.25
30.14
32.11
32.87
31.05
28.98
30.49
31.19
28.33
20.55
30.49
30.31
43
0.833
FCF / Net incomex
1.015
0.945
0.965
0.952
0.949
0.930
0.859
0.915
0.878
0.915
0.253
0.915
0.938
58
7.49
ROIC%
7.09
7.55
4.74
1.76
0.86
3.57
0.64
2.99
4.13
6.34
21.07
3.57
3.85
93
17.13
Return on equity%
9.32
6.63
5.32
4.31
4.28
5.64
3.81
3.46
1.97
0.40
5.49
3.46
4.29
58
5.55
Return on assets%
18.60
21.24
22.07
24.16
21.18
21.73
19.06
19.85
18.69
16.85
10.69
19.06
20.51
24
73.88
EPS¥
169.81
197.25
203.45
201.26
232.96
268.20
289.03
343.98
356.54
362.94
80.69
9.27%
8.41%
—
6.74
EPS growth%
25.93
27.37
26.10
27.23
27.62
30.49
31.62
34.38
33.71
33.64
26.00
33.64
29.06
29
136.77
Bookvalue per sh¥
158.54
147.86
155.79
164.99
153.13
135.20
122.45
115.55
110.24
99.89
153.57
(8.19%)
(5.54%)
—
69.59
FCF per share¥
137.43
151.50
140.60
144.98
146.87
161.39
161.63
176.96
164.15
178.98
190.37
4.03%
3.37%
—
86.50
Dividend per sh¥
247.05
260.51
292.24
312.71
311.81
329.12
343.36
319.58
302.59
281.75
195.74
(2.01%)
2.17%
—
29.33
Div yield (avg)%
2.07
4.90
2.45
2.85
4.94
2.32
3.83
6.07
4.89
7.20
21.68
4.89
4.36
41
20.30
Payout ratio%
20.45
20.01
22.44
24.78
25.79
24.50
22.06
22.43
20.22
23.16
12.56
22.43
22.44
11
52.40
Shares (diluted)M
80.03
74.97
87.60
100.2
99.40
102.3
103.6
115.9
110.7
112.3
52.78
2.46%
4.78%
66
25.54
Buyback yield%
15.87
18.42
18.68
16.10
14.34
16.57
15.71
18.64
18.21
16.40
22.45
16.57
16.48
43
0.221
D/E ratiox
1.005
1.013
1.089
1.236
1.364
1.519
1.613
1.860
1.987
2.139
0.973
1.860
1.441
13
10.44
Enterprise value¥B
24.47
23.90
23.48
21.88
21.14
22.61
21.75
24.45
24.12
26.44
5.189
4.58%
1.18%
36
7.319
LT debt¥B
7.973
8.174
8.621
7.956
8.407
8.141
7.553
7.613
7.105
7.514
4.263
(2.22%)
(0.34%)
32
Revenue
¥28.57B
7.41%
1.00×
Cost of revenue
¥14.39B
7.10%
0.97×
Operating expenses
¥7.251B
7.72%
1.03×
Cash and investments
19.01%
Spread over hurdle
47.78%