33.20
Revenue¥B
72.09
74.39
75.47
77.01
80.01
81.65
83.51
86.72
88.22
88.38
36.40
2.01%
2.54%
50
20.45
Revenue growth%
17.25
15.22
12.96
13.75
13.33
14.66
17.21
14.99
16.82
16.67
27.51
16.67
15.11
40
22.26
Gross margin%
33.76
34.53
35.73
35.10
36.35
38.59
38.57
38.94
40.60
39.11
2.02
38.94
37.46
34
14.27
Operating margin%
5.95
6.46
4.98
4.30
3.61
4.24
1.78
2.77
1.30
0.59
10.49
1.78
3.93
70
3.77
Net margin%
20.93
19.18
21.20
20.06
20.86
19.70
17.90
20.39
21.36
23.97
12.78
20.39
20.62
53
25.79
P/E ratio (avg)x
7.490
6.929
7.068
6.780
7.305
7.354
8.035
8.397
7.713
8.079
20.89
8.035
7.422
82
29.10
EV/EBITx
40.24
46.64
54.29
60.59
65.16
72.05
82.83
96.46
111.4
110.8
21.13
96.46
68.61
63
2.07
FCF yield (avg)%
17.95
16.25
16.70
14.49
16.03
15.51
12.74
12.90
11.05
10.91
23.32
12.74
15.00
39
12.61
FCF margin%
9.87
10.92
12.00
14.58
13.27
11.84
9.63
12.08
15.06
17.17
19.07
12.08
12.04
58
0.839
FCF / Net incomex
1.772
1.977
2.153
2.442
2.503
2.556
3.076
3.653
4.203
4.793
1.782
3.653
2.529
59
3.74
ROIC%
21.96
24.96
22.54
19.60
19.68
19.12
16.58
14.30
17.07
17.46
12.62
17.07
19.36
94
22.53
Return on equity%
6.30
3.36
4.32
3.27
2.57
3.27
4.08
3.03
5.06
4.48
23.36
4.08
3.72
8
5.53
Return on assets%
31.58
32.18
35.09
34.69
35.04
36.86
38.22
39.91
42.88
39.92
18.44
39.91
35.97
89
337.90
EPS¥
160.62
146.88
155.01
168.80
177.88
166.02
159.41
163.77
171.74
160.83
374.78
(1.99%)
0.17%
—
16.90
EPS growth%
8.88
6.29
7.01
5.89
5.90
4.93
3.80
3.36
1.73
4.68
16.10
3.80
5.41
30
403.90
Bookvalue per sh¥
404.61
429.02
465.92
425.23
409.05
378.29
392.98
445.54
464.88
473.39
266.26
2.96%
2.13%
—
256.51
FCF per share¥
298.63
318.35
321.66
295.26
318.46
323.26
344.65
345.97
375.82
342.94
421.33
1.49%
0.51%
—
168.48
Dividend per sh¥
342.54
326.97
364.68
401.31
381.59
372.95
380.45
376.04
359.83
386.20
441.45
0.24%
2.07%
—
9.19
Div yield (avg)%
19.96
19.57
20.07
20.19
22.06
23.51
26.16
24.48
24.96
27.76
4.60
24.96
22.78
93
10.17
Payout ratio%
33.72
31.32
29.48
31.84
34.63
34.13
34.23
32.94
32.47
31.04
27.68
32.94
32.70
36
88.30
Shares (diluted)M
124.6
145.8
144.6
137.3
152.9
145.4
168.4
176.3
174.2
175.0
88.72
2.74%
4.78%
91
18.28
Buyback yield%
19.06
16.38
16.02
17.61
20.57
20.21
17.66
19.53
17.49
14.53
3.18
17.66
17.64
9
0.575
D/E ratiox
0.811
0.788
0.853
0.891
0.937
0.965
1.101
1.032
1.030
1.146
1.477
1.032
0.951
42
25.82
Enterprise value¥B
11.93
12.45
11.60
10.78
10.12
9.756
9.309
8.509
8.091
8.252
12.88
(3.99%)
(3.65%)
82
17.62
LT debt¥B
64.39
73.33
75.32
88.50
103.7
120.7
143.5
148.4
169.6
170.6
58.55
10.47%
12.02%
58
Revenue
¥88.38B
2.54%
1.00×
Cost of revenue
¥61.73B
2.73%
1.02×
Operating expenses
¥17.81B
2.16%
0.96×
Goodwill & intangibles
15.13%
Spread over hurdle
(0.34%)