21.51
Revenue¥B
19.30
20.37
21.98
22.91
24.61
25.89
27.79
29.69
30.76
32.86
22.35
5.95%
5.93%
27
20.00
Revenue growth%
22.42
21.02
23.86
21.37
23.84
22.47
25.28
22.91
20.98
22.43
7.28
22.47
22.45
42
22.85
Gross margin%
14.80
15.20
12.52
13.00
11.14
9.99
8.73
8.28
6.32
7.43
19.95
8.28
10.57
94
25.26
Operating margin%
17.89
18.53
20.16
18.38
15.53
16.16
19.06
21.49
18.64
21.64
24.14
19.06
18.58
7
28.20
Net margin%
18.79
16.31
18.32
18.75
16.19
15.95
15.02
18.00
19.99
22.15
28.51
18.00
18.16
21
23.74
P/E ratio (avg)x
53.48
63.20
60.95
70.43
71.53
83.85
97.71
111.9
125.8
137.6
11.73
111.9
77.69
89
23.32
EV/EBITx
24.70
25.06
25.45
23.77
21.42
20.85
17.89
17.85
15.71
14.95
20.68
17.85
21.14
10
14.29
FCF yield (avg)%
2.73
0.67
1.84
2.09
0.40
0.40
0.40
0.40
1.06
4.00
28.79
0.40
0.87
43
4.87
FCF margin%
27.94
26.43
23.52
24.03
24.99
22.63
21.91
18.96
17.83
17.20
7.26
18.96
23.08
52
0.138
FCF / Net incomex
0.479
0.490
0.547
0.570
0.646
0.740
0.774
0.743
0.711
0.797
1.541
0.743
0.678
49
7.34
ROIC%
3.60
6.39
8.54
5.63
8.43
5.94
4.46
4.49
1.77
1.03
26.93
4.46
5.06
41
10.94
Return on equity%
7.93
5.47
4.80
2.07
2.14
0.86
1.78
3.98
4.56
2.99
23.28
2.99
3.49
5
16.78
Return on assets%
33.11
32.86
30.95
31.50
29.97
31.03
32.96
34.12
35.61
32.90
11.59
32.96
32.88
88
110.10
EPS¥
29.31
32.91
31.08
33.32
32.68
32.73
30.02
31.33
35.67
34.77
119.25
1.25%
1.04%
—
22.33
EPS growth%
8.87
8.50
10.90
8.08
5.29
7.84
9.78
12.02
10.53
12.75
24.58
10.53
9.33
40
40.07
Bookvalue per sh¥
62.10
70.15
73.94
66.74
60.76
60.15
67.76
68.73
73.81
75.05
125.46
4.32%
2.22%
—
113.54
FCF per share¥
30.19
31.63
28.81
30.33
27.22
25.87
23.31
23.12
21.88
20.54
96.46
(5.48%)
(3.51%)
—
96.74
Dividend per sh¥
164.41
172.55
175.86
173.57
202.07
200.27
217.80
205.31
205.03
194.86
32.81
(0.72%)
3.05%
—
28.98
Div yield (avg)%
29.15
26.27
29.16
29.16
26.21
28.10
27.48
24.66
22.05
20.33
26.97
24.66
26.87
95
19.05
Payout ratio%
16.14
17.67
16.06
17.19
15.79
13.62
14.23
12.60
13.45
13.90
23.27
13.62
15.01
31
69.34
Shares (diluted)M
80.91
86.00
81.91
93.69
105.7
118.5
116.0
128.8
119.2
130.4
68.45
4.29%
5.56%
27
2.09
Buyback yield%
26.19
28.15
27.95
26.68
27.65
27.48
30.16
31.69
33.85
35.68
2.40
31.69
28.05
94
1.608
D/E ratiox
1.387
1.348
1.287
1.472
1.638
1.758
1.873
1.855
1.981
2.147
0.490
1.873
1.698
95
19.11
Enterprise value¥B
22.91
20.74
21.43
21.96
19.44
20.06
21.08
21.09
22.65
21.70
17.87
2.23%
0.35%
36
2.381
LT debt¥B
15.58
16.09
16.56
16.26
17.92
19.82
22.01
22.09
22.49
24.18
27.14
6.18%
5.19%
46
Revenue
¥32.86B
5.93%
1.00×
Cost of revenue
¥17.36B
5.87%
0.99×
Operating expenses
¥4.574B
5.63%
0.97×
Goodwill & intangibles
14.67%
Spread over hurdle
50.71%