27.45
Revenue¥B
42.72
42.95
43.77
44.72
44.68
45.18
45.50
45.03
45.29
28.71
30.56
0.25%
0.68%
90
21.28
Revenue growth%
33.05
32.08
33.21
32.51
31.51
31.42
32.76
32.38
34.94
9.83
4.06
32.38
32.44
13
11.68
Gross margin%
13.10
13.30
14.76
15.23
16.66
14.63
17.08
18.87
21.27
4.80
22.31
17.08
14.99
86
26.37
Operating margin%
2.18
4.38
3.15
5.91
6.85
4.38
6.15
5.67
7.11
27.43
2.52
6.15
5.03
54
5.61
Net margin%
21.65
23.90
24.37
25.11
27.53
28.33
30.50
29.81
29.42
23.67
9.10
29.42
26.32
75
21.91
P/E ratio (avg)x
51.29
49.44
51.20
55.28
58.26
56.04
61.90
66.43
65.11
25.32
24.66
61.90
55.66
69
26.02
EV/EBITx
27.51
31.08
35.83
38.90
42.81
40.26
41.17
47.53
51.69
31.42
13.79
42.81
39.58
67
3.91
FCF yield (avg)%
18.42
19.82
21.46
24.38
24.21
25.13
25.16
24.79
22.08
9.89
23.65
24.79
23.15
70
9.42
FCF margin%
10.58
11.32
13.89
12.64
13.72
16.02
14.08
16.52
17.97
6.65
5.04
16.02
13.81
10
1.632
FCF / Net incomex
0.900
1.047
1.211
1.237
1.400
1.631
1.684
1.708
1.866
0.787
1.640
1.684
1.318
76
28.33
ROIC%
30.40
31.92
32.50
35.17
35.13
37.82
35.31
33.29
34.43
18.79
18.77
35.13
33.86
61
21.11
Return on equity%
9.27
7.47
4.75
2.91
2.70
0.40
1.41
1.50
4.29
16.31
13.27
1.50
3.60
81
15.84
Return on assets%
12.84
13.69
13.77
16.04
15.07
12.20
12.76
13.61
14.55
3.53
22.69
13.61
13.65
39
187.79
EPS¥
119.31
128.96
126.89
122.10
122.12
137.99
150.75
158.55
143.42
207.08
201.68
3.27%
2.72%
—
11.70
EPS growth%
29.88
27.09
27.29
25.28
24.58
26.03
28.56
28.96
26.88
2.94
15.91
26.88
27.19
48
66.20
Bookvalue per sh¥
126.79
134.17
134.12
140.05
158.13
174.86
204.97
213.87
231.99
241.21
206.21
10.62%
7.24%
—
254.63
FCF per share¥
91.63
104.07
100.63
94.42
96.67
102.38
92.17
88.25
83.52
162.16
196.39
(2.42%)
(0.95%)
—
257.48
Dividend per sh¥
348.81
409.33
467.76
518.79
535.35
579.13
636.55
603.74
626.06
54.16
60.62
3.83%
7.71%
—
21.35
Div yield (avg)%
12.93
10.95
13.38
15.60
12.83
11.73
13.85
15.57
13.35
11.94
26.78
13.35
13.14
53
5.16
Payout ratio%
11.23
10.24
10.49
9.71
10.24
7.30
5.25
5.63
6.23
20.68
17.86
6.23
9.29
86
60.36
Shares (diluted)M
104.4
124.7
145.0
145.9
166.5
172.2
194.4
193.1
186.9
59.90
58.43
5.08%
8.22%
23
3.78
Buyback yield%
14.83
13.08
15.87
15.06
13.40
15.97
18.51
19.71
22.37
4.45
18.66
18.51
15.46
62
1.374
D/E ratiox
1.714
1.467
1.479
1.585
1.391
1.278
1.209
1.057
1.125
0.930
1.076
1.209
1.429
91
9.681
Enterprise value¥B
19.61
21.16
21.50
21.77
22.81
24.68
23.92
20.85
20.03
32.63
8.583
(1.66%)
(1.99%)
11
18.94
LT debt¥B
32.14
30.64
32.44
35.50
37.59
40.74
40.56
42.39
41.90
6.240
19.24
3.37%
2.24%
77
Revenue
¥45.29B
0.68%
1.00×
Cost of revenue
¥29.69B
0.92%
1.02×
Operating expenses
¥10.85B
0.41%
0.97×
Cash and investments
13.95%
Spread over hurdle
(1.81%)