141.7
Revenue¥B
49.43
53.42
57.65
63.45
69.31
76.41
84.47
90.93
96.27
101.8
156.5
7.99%
8.46%
51
9.86
Revenue growth%
18.23
15.66
13.09
15.75
15.76
18.63
17.45
18.12
18.72
19.58
6.01
18.63
17.79
20
11.84
Gross margin%
2.48
4.34
4.32
4.45
5.47
5.90
3.84
6.01
5.50
7.31
28.43
5.90
4.96
66
16.26
Operating margin%
6.80
9.07
8.79
11.74
14.51
16.04
18.67
17.45
17.57
18.22
9.42
17.57
15.28
75
9.73
Net margin%
27.19
27.38
27.64
25.01
22.96
25.79
23.33
21.88
22.06
21.59
26.47
22.06
24.17
85
6.818
P/E ratio (avg)x
18.71
20.68
19.37
19.39
18.88
18.08
16.66
17.50
17.65
17.94
12.09
17.65
18.39
84
14.86
EV/EBITx
59.42
72.13
85.46
88.89
99.50
111.4
131.6
154.9
180.8
220.2
15.07
154.9
105.4
70
15.86
FCF yield (avg)%
7.70
8.11
9.03
10.07
8.83
6.73
5.76
8.15
8.74
5.87
3.16
6.73
8.13
57
3.72
FCF margin%
23.81
20.97
18.74
20.90
22.33
24.05
25.48
23.80
21.84
19.64
19.79
23.80
22.08
16
1.765
FCF / Net incomex
1.745
1.735
1.706
1.958
2.282
2.707
2.909
3.523
3.824
4.468
1.347
3.523
2.495
46
12.88
ROIC%
22.65
22.22
19.39
17.37
18.22
17.77
18.55
21.43
22.11
19.26
6.10
19.26
19.33
82
14.03
Return on equity%
30.66
29.58
31.95
32.22
30.63
27.74
30.57
29.10
31.76
29.93
11.07
29.93
30.60
66
5.95
Return on assets%
10.17
9.75
11.08
9.69
8.75
7.43
9.34
11.36
9.70
9.93
28.41
9.70
9.73
10
301.82
EPS¥
358.73
404.09
428.14
445.27
476.01
454.24
491.49
560.69
531.60
507.21
314.82
1.28%
4.25%
—
2.43
EPS growth%
4.78
6.40
9.37
9.11
6.66
4.25
4.37
5.17
6.58
6.15
2.70
5.17
6.27
81
263.01
Bookvalue per sh¥
111.84
114.06
112.16
101.75
104.04
95.85
94.96
106.46
115.17
116.60
280.12
2.31%
(0.15%)
—
151.01
FCF per share¥
243.33
260.42
252.80
296.34
336.76
377.65
446.57
519.64
586.85
682.32
304.06
15.17%
12.29%
—
124.56
Dividend per sh¥
56.92
57.83
63.06
60.59
60.71
65.90
77.20
75.23
78.02
91.09
43.74
8.45%
4.79%
—
5.98
Div yield (avg)%
20.63
22.45
22.92
24.29
23.64
22.54
22.25
23.04
20.70
18.16
29.78
22.25
22.49
24
10.08
Payout ratio%
13.93
11.09
12.85
15.48
13.74
13.03
10.97
12.93
15.51
15.07
29.80
13.03
13.39
14
356.6
Shares (diluted)M
289.9
246.5
209.7
210.6
226.5
204.4
208.0
175.3
152.8
134.5
358.8
(9.90%)
(6.97%)
88
7.31
Buyback yield%
27.78
25.61
22.72
20.26
18.07
16.02
16.20
18.24
15.44
17.05
9.76
16.20
18.15
88
1.654
D/E ratiox
0.509
0.478
0.491
0.475
0.485
0.421
0.452
0.446
0.420
0.379
1.220
0.421
0.463
44
121.1
Enterprise value¥B
38.00
39.20
41.34
42.78
40.75
42.14
40.29
38.00
44.14
41.44
84.85
0.34%
1.66%
92
76.30
LT debt¥B
32.87
29.25
26.11
23.28
20.61
22.15
23.18
25.31
25.88
26.67
95.61
5.29%
(1.18%)
32
Revenue
¥101.8B
8.46%
1.00×
Cost of revenue
¥70.79B
8.48%
1.00×
Operating expenses
¥10.35B
9.40%
1.09×
Goodwill & intangibles
14.60%
Spread over hurdle
31.61%