39.72
Revenue¥B
156.3
161.7
166.2
172.2
178.3
188.7
200.8
212.8
220.8
225.9
41.51
4.85%
4.13%
67
8.16
Revenue growth%
23.09
21.27
21.47
19.94
17.22
19.77
22.75
23.93
25.30
24.43
19.84
23.93
22.11
88
12.69
Gross margin%
3.21
2.46
4.86
6.61
3.70
4.41
5.37
5.89
4.27
6.09
16.10
5.37
4.63
90
18.80
Operating margin%
24.82
22.40
22.57
22.89
20.05
23.01
20.82
18.12
15.72
15.44
15.64
18.12
21.61
25
26.21
Net margin%
13.82
11.10
9.87
12.64
14.58
16.37
17.69
19.04
19.23
18.70
17.46
18.70
15.48
87
10.59
P/E ratio (avg)x
28.19
28.40
28.26
26.51
27.41
23.97
26.54
24.81
23.26
21.03
29.55
23.97
26.53
42
8.097
EV/EBITx
39.27
45.61
47.06
54.26
52.78
54.89
63.14
67.71
74.12
83.17
14.60
67.71
54.58
94
29.60
FCF yield (avg)%
10.63
9.44
7.94
6.30
4.02
5.05
3.22
0.69
0.40
1.35
28.70
1.35
4.53
34
13.83
FCF margin%
23.71
26.57
26.77
26.40
24.10
22.84
25.04
26.18
26.32
23.62
23.90
25.04
25.61
45
1.428
FCF / Net incomex
0.539
0.529
0.542
0.525
0.564
0.516
0.508
0.447
0.467
0.444
0.804
0.467
0.520
18
14.65
ROIC%
16.06
15.74
15.31
18.07
20.68
20.31
22.68
24.15
23.17
21.05
10.70
22.68
20.49
55
10.52
Return on equity%
21.04
23.67
21.40
24.22
22.73
22.96
20.24
20.94
19.34
18.70
21.30
20.24
21.22
42
14.58
Return on assets%
8.84
7.94
6.31
7.30
5.91
4.81
3.73
3.38
5.24
2.86
27.75
3.73
5.57
77
432.44
EPS¥
498.77
541.65
503.82
456.90
443.14
445.01
472.58
523.87
536.04
552.76
455.55
4.52%
1.85%
—
26.17
EPS growth%
33.20
30.86
28.56
29.64
27.25
28.77
28.00
28.40
28.40
25.55
18.75
28.40
28.48
28
444.40
Bookvalue per sh¥
86.54
79.59
69.64
59.83
51.27
52.05
46.39
42.59
43.94
39.53
428.42
(5.07%)
(8.50%)
—
353.34
FCF per share¥
199.67
213.72
211.43
231.60
220.26
221.77
193.31
176.25
160.12
158.97
307.43
(6.31%)
(1.46%)
—
371.24
Dividend per sh¥
495.04
473.72
460.99
481.77
495.77
469.14
523.66
545.64
512.06
534.01
136.77
1.50%
0.60%
—
20.62
Div yield (avg)%
25.66
25.67
24.20
21.88
22.38
23.95
22.98
21.86
20.21
19.74
5.94
21.86
22.68
85
21.41
Payout ratio%
26.42
26.11
26.50
29.32
31.25
29.85
27.45
27.59
26.00
27.66
7.57
27.59
27.52
34
207.5
Shares (diluted)M
234.3
223.2
244.8
257.8
293.7
324.0
320.8
314.6
363.1
381.0
207.9
5.34%
5.93%
85
2.86
Buyback yield%
12.19
11.14
9.42
8.19
6.71
7.37
5.28
3.86
3.36
4.53
2.48
4.53
7.04
63
1.287
D/E ratiox
1.026
1.169
1.116
1.190
1.245
1.199
1.351
1.474
1.752
2.035
1.667
1.474
1.222
10
35.00
Enterprise value¥B
198.7
208.7
221.4
228.9
230.3
229.9
275.7
276.8
273.8
277.9
135.0
3.83%
3.84%
45
92.59
LT debt¥B
53.59
49.84
48.71
43.75
42.17
38.99
34.18
29.30
26.08
22.15
278.4
(12.08%)
(8.30%)
90
Revenue
¥225.9B
4.13%
1.00×
Cost of revenue
¥158.1B
4.24%
1.01×
Operating expenses
¥37.98B
4.33%
1.02×
Spread over hurdle
82.05%