36.81
Revenue¥B
30.67
32.90
35.32
37.39
39.49
40.50
42.67
44.07
45.35
47.66
37.86
3.83%
4.81%
28
13.89
Revenue growth%
8.03
10.12
11.02
12.90
15.26
13.84
11.93
9.45
9.53
8.80
4.24
9.53
10.57
30
23.38
Gross margin%
0.40
0.40
0.40
0.40
2.94
0.58
0.40
1.45
0.40
3.13
8.06
0.58
0.40
81
13.90
Operating margin%
23.62
20.78
18.10
18.48
18.62
17.28
20.09
18.61
17.76
17.45
16.65
17.76
18.54
29
22.02
Net margin%
4.29
6.20
5.85
5.54
6.11
3.47
2.85
2.53
4.23
3.03
23.46
3.03
4.26
67
19.10
P/E ratio (avg)x
11.25
11.11
11.47
12.61
12.90
14.66
13.38
12.23
11.44
12.04
29.61
12.23
12.13
21
36.69
EV/EBITx
22.08
23.30
21.97
20.71
21.91
25.18
28.32
31.27
36.63
38.26
16.86
31.27
24.24
6
3.94
FCF yield (avg)%
13.20
13.48
11.19
12.91
14.69
14.49
15.76
14.18
16.52
17.01
18.20
15.76
14.34
74
25.32
FCF margin%
0.40
0.40
0.40
2.69
4.03
5.89
5.76
5.02
7.74
8.36
26.47
5.89
4.53
68
0.208
FCF / Net incomex
0.316
0.298
0.295
0.331
0.348
0.330
0.317
0.296
0.269
0.299
1.354
0.299
0.307
12
12.13
ROIC%
6.71
4.25
2.76
4.25
4.59
3.43
3.13
5.97
5.85
6.16
13.41
5.85
4.42
23
27.36
Return on equity%
13.12
10.15
12.47
15.06
16.54
14.12
15.64
15.08
16.74
17.55
25.80
15.64
15.07
11
3.95
Return on assets%
25.42
24.78
24.59
22.50
25.12
26.27
26.47
27.54
29.34
31.99
20.93
27.54
25.85
91
241.19
EPS¥
155.24
164.13
189.70
219.30
231.12
259.45
302.41
342.24
390.66
386.94
249.67
10.86%
10.15%
—
26.40
EPS growth%
18.44
17.31
16.20
16.59
16.31
14.95
16.28
14.03
13.82
13.10
26.66
14.03
16.24
67
224.21
Bookvalue per sh¥
257.28
244.06
268.30
271.14
270.21
253.63
280.14
284.34
319.65
297.19
54.96
1.92%
0.98%
—
184.27
FCF per share¥
48.87
46.53
41.70
42.54
39.30
39.04
34.57
32.41
33.43
36.85
155.64
(1.28%)
(3.04%)
—
190.33
Dividend per sh¥
185.90
192.62
219.37
254.12
256.30
276.05
285.14
331.13
370.89
353.11
65.41
6.62%
6.64%
—
24.63
Div yield (avg)%
1.26
2.12
0.90
1.43
0.81
0.40
0.48
2.68
3.95
1.52
15.05
1.52
1.34
53
17.96
Payout ratio%
7.80
10.62
12.98
15.01
17.85
15.74
16.14
17.81
17.71
16.65
14.81
16.65
15.94
64
105.6
Shares (diluted)M
122.6
112.5
113.7
108.6
107.1
104.7
101.5
97.22
93.58
97.74
103.9
(1.81%)
(2.91%)
71
15.33
Buyback yield%
8.35
5.82
6.55
9.16
10.63
11.75
8.91
6.80
8.25
6.20
4.61
8.25
8.30
87
0.218
D/E ratiox
1.098
1.087
1.099
1.075
1.262
1.432
1.676
1.800
1.888
2.008
0.180
1.800
1.347
68
13.15
Enterprise value¥B
62.33
60.59
67.24
65.32
72.61
75.80
70.66
77.52
88.51
83.45
35.71
2.82%
4.30%
14
10.03
LT debt¥B
22.74
22.39
26.19
25.64
25.77
27.37
29.26
31.76
34.95
34.49
43.91
6.01%
5.67%
52
Revenue
¥47.66B
4.81%
1.00×
Cost of revenue
¥22.76B
4.77%
1.00×
Operating expenses
¥12.12B
4.90%
1.01×
Cash and investments
15.30%
Spread over hurdle
19.20%