24.58
Revenue¥B
30.98
34.40
37.22
40.73
43.58
46.93
51.69
56.29
60.46
66.40
27.30
8.79%
8.99%
50
10.28
Revenue growth%
23.98
26.62
26.98
24.53
24.67
25.17
24.14
23.60
23.86
23.04
15.76
23.86
24.34
15
5.59
Gross margin%
4.87
5.23
7.22
9.26
8.23
8.18
6.52
8.48
5.64
3.59
28.15
6.52
6.87
75
19.33
Operating margin%
16.72
15.58
14.43
13.93
12.46
13.76
11.01
10.67
9.58
6.59
28.14
10.67
13.11
8
6.79
Net margin%
19.34
17.44
15.31
16.33
17.18
19.72
22.00
23.36
25.27
24.20
9.43
23.36
19.53
44
19.63
P/E ratio (avg)x
13.01
13.48
14.51
15.05
13.08
11.49
10.16
9.523
10.27
9.600
15.36
10.16
12.25
47
22.09
EV/EBITx
56.49
62.93
65.96
71.36
75.65
78.16
76.99
86.42
93.00
109.8
35.96
86.42
76.32
28
3.34
FCF yield (avg)%
4.48
3.83
1.91
1.51
0.40
0.40
3.25
3.92
5.38
6.62
9.79
3.92
3.54
35
24.98
FCF margin%
19.70
17.71
19.78
22.22
23.58
25.42
23.04
23.26
24.74
23.57
4.93
23.57
23.15
48
1.767
FCF / Net incomex
0.195
0.195
0.227
0.249
0.260
0.310
0.328
0.346
0.387
0.464
0.619
0.346
0.285
57
16.77
ROIC%
4.02
1.07
0.40
0.40
0.40
1.04
0.40
0.40
0.40
0.40
3.85
0.40
0.40
61
28.93
Return on equity%
11.24
11.03
8.26
8.69
9.49
9.25
6.97
9.65
8.66
9.40
3.45
9.25
9.32
77
25.42
Return on assets%
10.59
8.85
11.63
13.57
11.35
12.93
10.50
11.52
10.07
10.50
4.42
10.50
10.97
81
37.99
EPS¥
30.49
26.09
22.47
21.04
22.60
22.22
23.95
25.98
25.15
25.46
39.26
2.42%
(1.03%)
—
16.19
EPS growth%
20.41
22.65
24.11
26.02
28.56
27.97
30.18
29.03
31.18
29.39
13.18
29.39
28.26
66
41.92
Bookvalue per sh¥
81.86
76.34
79.51
70.38
69.08
62.35
59.40
65.72
62.45
67.13
106.04
(0.57%)
(1.15%)
—
52.82
FCF per share¥
74.18
84.08
92.97
91.68
85.19
95.53
110.40
113.62
106.78
114.73
37.45
6.14%
4.26%
—
52.12
Dividend per sh¥
18.82
18.80
18.43
19.99
22.43
24.64
27.16
28.40
28.77
27.50
80.76
4.16%
2.88%
—
4.50
Div yield (avg)%
26.77
28.92
31.70
29.23
31.24
30.54
29.40
30.36
27.58
25.72
23.73
29.40
29.32
55
17.51
Payout ratio%
14.36
13.02
13.75
13.77
13.94
15.88
13.01
13.31
13.15
14.19
27.86
13.31
13.76
5
345.7
Shares (diluted)M
469.4
505.7
508.2
581.6
639.6
711.4
719.0
769.9
801.4
910.0
349.1
7.31%
7.52%
9
21.55
Buyback yield%
16.14
16.71
14.41
16.26
17.60
15.70
14.90
16.59
17.93
19.31
19.88
16.59
16.42
19
0.400
D/E ratiox
1.689
1.881
1.817
1.662
1.865
1.912
1.901
2.020
2.056
2.206
0.865
2.020
1.891
84
18.71
Enterprise value¥B
17.65
16.79
18.77
18.79
19.58
21.32
24.68
27.88
27.05
30.32
22.34
9.14%
6.59%
42
46.34
LT debt¥B
95.79
97.86
111.5
128.0
133.6
136.9
152.1
157.8
153.2
162.6
73.02
4.00%
7.36%
95
Revenue
¥66.40B
8.99%
1.00×
Cost of revenue
¥46.48B
8.99%
1.00×
Operating expenses
¥14.62B
8.97%
1.00×
Goodwill & intangibles
18.99%
Spread over hurdle
(4.93%)