18.13
Revenue¥B
21.85
22.64
22.89
23.83
24.28
24.86
25.47
25.80
26.55
27.64
19.43
2.63%
2.55%
23
7.42
Revenue growth%
27.61
25.79
23.31
25.08
25.08
23.25
25.82
27.11
26.43
26.29
12.17
26.29
25.80
66
12.08
Gross margin%
10.40
8.55
5.97
6.53
7.36
7.61
5.11
3.98
3.48
3.05
25.55
3.98
6.25
9
3.02
Operating margin%
19.57
19.32
18.16
16.12
15.70
18.68
18.84
19.05
18.26
17.90
10.96
18.68
18.47
55
24.91
Net margin%
12.66
9.90
10.40
8.70
8.92
11.53
11.72
11.93
11.78
9.35
26.89
11.72
10.96
79
32.93
P/E ratio (avg)x
47.71
47.77
47.46
53.65
55.46
59.31
57.74
63.60
66.75
64.88
20.31
63.60
56.60
34
27.29
EV/EBITx
32.08
35.17
31.56
32.52
32.62
33.56
36.62
38.15
38.28
39.83
12.37
38.15
34.37
15
3.62
FCF yield (avg)%
25.45
26.81
28.28
30.24
29.64
26.76
28.32
30.38
31.43
32.39
27.24
30.38
28.98
82
11.91
FCF margin%
20.36
20.19
22.65
25.53
28.16
31.10
31.33
28.33
25.78
26.26
8.36
28.33
26.02
78
0.830
FCF / Net incomex
0.835
0.890
0.908
0.869
1.036
1.042
1.182
1.131
1.178
1.228
0.320
1.178
1.039
31
9.99
ROIC%
19.48
17.28
15.84
18.19
15.87
18.06
17.76
18.29
17.89
17.38
27.37
17.89
17.82
84
15.26
Return on equity%
0.40
0.40
1.60
3.07
3.37
4.06
3.72
6.50
5.15
7.70
3.80
5.15
3.54
19
10.06
Return on assets%
17.21
15.55
14.67
17.41
16.71
14.35
12.94
11.60
11.48
10.62
15.60
11.60
14.51
95
147.58
EPS¥
313.45
299.73
317.30
333.90
303.11
277.94
278.91
278.93
264.50
281.89
165.09
(1.44%)
(0.59%)
—
18.32
EPS growth%
20.55
21.46
23.99
26.57
28.80
29.44
27.85
28.63
29.99
28.35
6.91
28.63
28.10
64
213.05
Bookvalue per sh¥
221.55
256.00
254.09
248.64
277.38
258.10
295.66
308.70
327.79
364.55
290.33
5.62%
6.64%
—
331.60
FCF per share¥
415.15
456.21
512.24
493.92
517.26
472.25
467.47
471.96
433.95
417.72
292.33
(4.18%)
(0.82%)
—
117.38
Dividend per sh¥
218.36
200.70
176.29
162.77
164.90
164.69
144.29
137.02
128.86
130.21
179.30
(4.61%)
(5.43%)
—
8.01
Div yield (avg)%
13.62
16.52
18.64
19.52
19.51
20.69
19.24
21.00
19.94
19.67
20.20
19.94
19.51
89
26.75
Payout ratio%
35.37
36.99
38.94
39.24
37.40
38.93
37.04
35.36
32.82
30.25
18.87
35.36
37.01
89
36.55
Shares (diluted)M
56.21
57.33
62.04
69.67
66.88
79.18
90.34
97.79
107.8
103.3
36.12
9.09%
6.83%
21
23.13
Buyback yield%
3.94
4.29
2.40
4.03
3.13
0.41
0.40
0.40
0.40
2.09
13.96
0.40
2.24
47
0.414
D/E ratiox
1.453
1.662
1.743
2.038
2.160
2.527
2.877
3.161
3.682
4.064
1.112
3.161
2.344
61
5.323
Enterprise value¥B
24.94
29.41
33.44
39.35
40.75
45.65
46.17
45.55
49.25
54.98
19.87
6.17%
10.01%
81
12.60
LT debt¥B
16.11
15.47
15.17
16.42
16.22
15.07
15.42
15.80
15.25
15.02
1.037
(1.52%)
(1.98%)
62
Revenue
¥27.64B
2.55%
1.00×
Cost of revenue
¥11.26B
2.30%
0.98×
Operating expenses
¥6.711B
2.51%
1.00×
Goodwill & intangibles
14.65%
Spread over hurdle
15.09%