69.76
Revenue¥B
68.13
69.82
70.87
73.15
75.35
76.82
79.99
79.65
79.91
79.75
71.36
1.14%
1.67%
36
8.98
Revenue growth%
26.50
25.83
24.74
24.82
27.36
24.39
22.87
24.07
22.00
22.50
14.68
22.87
24.57
84
8.91
Gross margin%
29.56
27.82
25.04
25.59
28.06
27.18
29.04
29.12
28.20
25.51
29.20
28.20
27.94
20
18.66
Operating margin%
17.61
19.84
16.97
17.65
18.99
17.08
17.76
18.72
16.01
14.14
3.96
17.08
17.63
6
27.18
Net margin%
14.84
16.95
15.76
15.19
14.31
12.64
13.62
15.71
14.63
12.22
10.54
13.62
14.74
45
22.81
P/E ratio (avg)x
23.51
22.42
19.55
19.10
16.74
14.79
16.33
17.08
16.30
17.38
36.98
16.33
17.23
65
21.35
EV/EBITx
37.60
43.05
46.28
45.56
48.56
49.83
50.60
47.52
44.48
41.76
9.842
47.52
45.92
10
23.13
FCF yield (avg)%
21.90
20.57
21.78
21.59
24.18
26.58
26.92
28.40
29.60
29.04
8.17
28.40
25.38
90
28.02
FCF margin%
36.19
38.86
41.74
42.03
44.03
45.63
47.38
50.05
50.88
53.76
14.91
50.05
44.83
61
0.823
FCF / Net incomex
0.369
0.378
0.352
0.386
0.413
0.434
0.432
0.465
0.470
0.510
0.628
0.465
0.423
59
4.23
ROIC%
25.72
23.88
26.62
26.38
24.07
25.41
22.90
21.79
19.29
18.18
18.62
21.79
23.98
44
28.74
Return on equity%
7.27
8.39
10.62
13.18
11.79
12.67
12.86
11.02
8.63
7.45
15.28
11.02
10.82
62
13.33
Return on assets%
7.88
9.63
7.06
7.17
7.40
9.98
12.16
12.96
12.94
12.99
5.55
12.94
9.80
75
195.63
EPS¥
220.62
236.10
239.83
239.52
251.90
252.28
254.92
292.64
302.28
279.50
201.45
2.10%
2.79%
—
29.17
EPS growth%
27.30
26.04
23.39
26.26
28.85
26.26
28.64
27.34
29.99
29.64
18.00
28.64
27.32
11
321.81
Bookvalue per sh¥
243.75
241.89
220.53
214.48
202.06
186.48
203.67
183.26
190.94
172.57
510.13
(3.11%)
(4.63%)
—
119.13
FCF per share¥
307.07
314.11
286.42
314.05
287.79
252.14
229.87
228.13
207.90
218.82
543.59
(5.33%)
(4.61%)
—
585.58
Dividend per sh¥
107.21
105.80
107.79
105.36
117.79
109.73
122.91
116.22
115.82
120.35
236.72
0.43%
1.32%
—
14.58
Div yield (avg)%
15.57
16.66
18.96
17.15
14.57
16.35
18.35
19.21
20.78
21.53
22.82
19.21
17.75
79
19.59
Payout ratio%
20.67
19.95
18.80
18.05
18.58
18.53
20.39
18.48
16.47
15.34
19.11
18.48
18.56
56
87.27
Shares (diluted)M
89.30
96.08
109.0
122.3
118.2
120.5
119.0
135.0
160.9
167.6
86.73
7.24%
6.98%
93
16.54
Buyback yield%
9.62
8.03
10.90
10.30
11.99
14.19
13.23
15.48
18.37
15.47
16.48
15.47
12.61
83
1.280
D/E ratiox
0.737
0.804
0.901
0.848
0.892
0.906
1.001
1.094
1.041
1.146
1.316
1.041
0.903
66
52.12
Enterprise value¥B
84.01
85.23
81.78
82.87
85.19
86.86
95.72
91.74
86.15
84.56
56.72
(0.15%)
0.43%
34
48.59
LT debt¥B
20.41
21.25
23.36
24.14
28.56
27.58
28.07
32.64
37.23
37.39
14.51
5.53%
6.39%
50
Revenue
¥79.75B
1.67%
1.00×
Cost of revenue
¥55.82B
1.67%
1.00×
Operating expenses
¥13.00B
0.84%
0.92×
Goodwill & intangibles
17.23%
Spread over hurdle
48.01%