6.112
Revenue¥B
12.81
13.62
14.95
16.27
17.72
19.18
20.40
21.94
23.48
25.08
6.698
7.20%
7.81%
49
24.38
Revenue growth%
29.23
31.40
28.95
26.06
24.21
25.07
24.58
22.52
24.71
27.37
20.49
24.71
25.56
8
16.10
Gross margin%
13.23
12.52
13.93
11.09
8.84
6.25
8.81
8.39
6.26
5.34
5.32
6.26
8.82
13
18.69
Operating margin%
23.36
20.97
20.02
17.13
17.19
16.28
15.67
17.37
15.51
15.79
21.00
15.79
17.16
74
11.66
Net margin%
29.51
31.28
29.93
27.69
30.47
29.00
31.56
31.82
29.42
29.47
11.64
29.47
29.72
69
29.18
P/E ratio (avg)x
14.79
14.16
14.45
14.12
13.18
12.83
13.87
14.96
16.11
14.91
31.52
14.91
14.31
29
14.57
EV/EBITx
29.83
32.94
32.73
28.75
25.81
28.69
26.80
24.24
22.14
24.59
10.43
24.59
27.75
12
16.11
FCF yield (avg)%
8.67
10.53
12.68
12.62
12.69
13.88
13.59
11.34
10.44
8.72
21.03
11.34
11.98
47
18.06
FCF margin%
2.73
0.59
1.35
1.70
2.45
0.40
0.40
0.80
1.62
4.30
18.78
0.80
1.48
36
0.720
FCF / Net incomex
1.889
2.079
2.281
2.596
2.953
3.267
3.314
3.722
3.932
4.555
1.785
3.722
3.110
78
20.09
ROIC%
12.63
15.55
15.98
14.56
13.84
11.68
8.69
9.41
7.68
9.47
9.64
9.41
12.16
30
2.05
Return on equity%
23.22
21.30
22.44
23.68
21.20
20.84
19.61
16.74
18.65
21.24
22.83
19.61
21.22
66
16.59
Return on assets%
16.98
17.09
14.44
17.06
19.45
18.03
16.81
17.29
17.03
14.30
10.04
17.03
17.05
47
74.53
EPS¥
211.84
247.33
268.99
295.80
291.00
307.81
354.32
410.02
452.89
512.41
81.72
11.98%
10.32%
—
3.70
EPS growth%
22.00
23.55
24.13
22.93
20.24
20.49
21.23
21.46
22.02
20.84
12.69
21.23
21.73
86
277.50
Bookvalue per sh¥
315.23
366.27
359.71
345.05
350.63
401.10
428.49
436.14
458.55
466.93
185.98
5.90%
4.67%
—
276.00
FCF per share¥
128.35
125.84
117.33
119.46
115.52
108.50
115.99
124.42
132.50
115.93
228.67
0.07%
(0.33%)
—
49.09
Dividend per sh¥
189.29
178.20
187.37
203.77
227.81
250.80
268.71
291.09
298.00
326.31
51.66
7.45%
4.37%
—
6.39
Div yield (avg)%
21.48
20.63
22.69
23.30
22.11
21.59
23.16
21.88
19.25
17.26
5.02
21.59
21.74
27
6.23
Payout ratio%
15.53
14.40
12.31
13.12
13.40
12.71
13.09
13.96
16.02
17.76
10.47
13.96
13.68
89
23.23
Shares (diluted)M
32.62
30.99
33.20
35.76
35.81
38.93
39.55
39.46
38.70
37.49
22.84
0.92%
2.54%
38
3.32
Buyback yield%
11.76
10.10
8.90
8.65
7.28
6.99
7.73
10.06
10.06
12.80
20.81
10.06
9.48
82
1.101
D/E ratiox
0.550
0.578
0.659
0.767
0.882
0.975
1.117
1.127
1.102
1.139
0.780
1.117
0.929
63
20.68
Enterprise value¥B
8.468
9.668
9.600
11.19
11.21
11.55
13.74
14.83
17.52
20.04
16.57
12.32%
8.98%
47
12.54
LT debt¥B
16.79
15.56
15.84
15.17
15.80
16.47
17.50
17.73
17.70
19.79
19.37
4.61%
3.02%
48
Revenue
¥25.08B
7.81%
1.00×
Cost of revenue
¥11.12B
7.47%
0.97×
Operating expenses
¥5.893B
8.17%
1.03×
Spread over hurdle
23.32%