2.124
Revenue¥B
31.82
32.72
33.46
34.15
34.85
34.99
36.22
37.17
36.82
36.61
2.240
0.99%
1.48%
9
22.23
Revenue growth%
21.23
19.47
17.56
20.31
23.14
21.79
23.40
25.70
25.41
23.86
5.77
23.86
22.46
79
7.21
Gross margin%
7.61
8.95
6.50
5.94
2.94
0.40
3.25
5.86
6.37
4.04
3.38
4.04
5.90
88
11.13
Operating margin%
12.62
13.74
12.68
15.27
13.58
10.72
10.32
9.49
8.19
10.96
19.25
10.32
11.79
91
13.53
Net margin%
8.49
6.57
6.53
3.69
5.16
3.11
0.84
2.27
0.40
3.20
15.99
2.27
3.44
78
18.20
P/E ratio (avg)x
46.46
52.78
55.91
59.14
63.62
72.28
81.61
77.65
90.41
98.88
33.42
81.61
67.95
67
14.64
EV/EBITx
40.55
44.32
46.60
55.35
54.25
53.29
57.33
61.99
68.17
73.24
26.51
61.99
54.80
68
4.39
FCF yield (avg)%
15.62
18.24
18.15
15.89
18.72
17.67
16.76
18.15
15.79
18.34
2.31
17.67
17.91
16
23.51
FCF margin%
22.61
19.90
19.82
17.83
14.88
16.05
16.42
18.15
20.58
22.53
27.15
18.15
18.98
64
0.750
FCF / Net incomex
0.847
0.728
0.750
0.762
0.783
0.829
0.745
0.641
0.676
0.683
0.710
0.683
0.747
15
18.93
ROIC%
13.95
13.37
15.25
13.51
15.95
17.73
20.71
20.44
18.24
16.76
24.75
18.24
16.35
87
15.50
Return on equity%
25.74
26.59
26.79
25.65
28.43
28.20
26.42
26.41
25.58
23.79
26.19
26.41
26.42
19
3.75
Return on assets%
22.09
22.22
24.81
26.85
25.37
26.05
24.54
25.56
26.80
24.84
24.15
25.56
25.11
58
36.11
EPS¥
133.48
158.25
150.63
167.91
172.94
201.24
224.73
263.73
312.54
325.47
37.48
13.48%
10.94%
—
10.30
EPS growth%
25.32
22.96
22.68
25.49
24.42
25.87
23.86
23.90
21.55
23.36
27.69
23.86
23.88
73
50.93
Bookvalue per sh¥
110.09
104.27
95.12
101.67
93.61
91.04
81.35
71.20
70.36
67.92
20.96
(6.22%)
(4.11%)
—
16.86
FCF per share¥
22.58
23.26
21.51
22.30
19.51
19.18
18.58
16.23
14.59
12.90
53.96
(7.95%)
(5.88%)
—
17.99
Dividend per sh¥
43.72
42.96
36.82
34.58
36.64
36.11
33.07
35.27
30.51
32.32
82.50
(2.48%)
(4.00%)
—
13.32
Div yield (avg)%
25.41
22.45
20.65
17.88
19.40
18.42
15.61
12.98
11.33
8.37
8.98
12.98
18.15
81
19.09
Payout ratio%
14.05
13.25
11.02
9.63
7.56
9.31
12.28
14.98
16.46
19.10
9.99
14.98
12.77
92
155.5
Shares (diluted)M
252.0
259.4
260.5
316.1
374.6
423.3
444.7
525.2
565.6
583.5
161.3
9.26%
8.82%
65
22.69
Buyback yield%
0.64
0.40
0.40
0.40
1.91
0.40
2.02
3.82
1.32
0.40
8.00
1.32
0.52
52
0.531
D/E ratiox
1.182
1.079
1.048
0.954
0.873
0.812
0.822
0.758
0.835
0.898
0.455
0.822
0.885
91
26.54
Enterprise value¥B
3.018
2.991
3.157
3.685
4.100
4.000
3.963
4.205
4.281
4.601
29.59
2.33%
5.75%
34
20.57
LT debt¥B
41.28
41.10
48.46
46.21
51.81
56.49
56.06
55.24
55.80
54.83
19.88
1.14%
4.06%
25
Revenue
¥36.61B
1.48%
1.00×
Cost of revenue
¥19.11B
1.24%
0.98×
Operating expenses
¥5.501B
1.57%
1.01×
Spread over hurdle
10.90%