74.73
Revenue¥B
51.04
53.35
57.53
60.64
65.32
69.84
72.89
78.45
85.27
91.34
80.46
6.93%
6.88%
91
5.19
Revenue growth%
6.20
4.33
7.19
7.70
10.37
8.23
7.55
7.10
9.23
7.22
28.41
7.55
7.38
47
17.26
Gross margin%
2.44
4.69
6.68
7.16
8.48
6.41
4.05
6.86
6.97
8.44
10.69
6.86
6.77
23
4.50
Operating margin%
10.01
9.82
11.53
10.42
8.07
6.37
6.48
8.99
7.23
8.05
7.32
7.23
8.53
79
6.12
Net margin%
5.78
3.21
1.52
3.62
3.98
1.79
2.41
4.61
6.81
8.13
11.28
4.61
3.80
89
26.12
P/E ratio (avg)x
23.88
25.98
29.70
28.75
31.11
34.35
32.46
30.97
33.47
34.68
33.28
33.47
31.04
67
35.86
EV/EBITx
12.33
10.59
10.38
9.604
9.186
9.187
8.167
7.209
7.287
7.300
28.64
7.300
9.187
50
19.32
FCF yield (avg)%
12.28
10.24
12.67
14.03
14.96
13.86
16.73
19.33
18.93
17.03
25.06
17.03
14.49
66
17.81
FCF margin%
26.70
26.96
24.00
24.13
22.31
19.54
19.41
21.85
22.23
20.87
28.12
20.87
22.27
28
0.409
FCF / Net incomex
0.689
0.795
0.753
0.776
0.805
0.804
0.763
0.823
0.955
0.902
0.295
0.823
0.800
92
27.66
ROIC%
25.94
28.09
27.87
25.61
26.93
25.25
26.10
23.72
21.04
20.18
26.01
23.72
25.78
47
7.28
Return on equity%
30.99
30.00
29.79
30.57
31.64
33.40
36.03
35.61
34.55
32.58
27.43
34.55
32.11
55
25.30
Return on assets%
6.14
7.11
7.34
7.66
7.22
7.23
9.15
10.43
13.20
15.11
3.14
10.43
7.50
41
264.41
EPS¥
222.73
215.63
195.00
188.83
191.27
191.57
210.56
224.73
243.41
264.13
283.14
6.67%
2.67%
—
13.17
EPS growth%
34.12
37.07
38.33
35.87
37.47
38.57
39.82
39.27
37.17
34.66
7.94
38.57
37.32
86
203.29
Bookvalue per sh¥
80.36
81.63
89.79
96.02
108.49
106.74
121.84
124.46
140.93
138.02
195.64
4.93%
5.42%
—
371.40
FCF per share¥
145.66
158.84
153.28
165.32
180.80
194.22
193.23
214.63
223.97
210.99
266.81
3.14%
3.72%
—
389.60
Dividend per sh¥
124.24
119.38
113.47
114.01
110.04
118.56
121.55
111.27
122.05
139.75
278.06
4.90%
2.58%
—
27.53
Div yield (avg)%
30.38
29.46
27.34
27.67
26.62
26.21
23.33
20.97
18.95
17.10
18.93
20.97
26.41
74
23.44
Payout ratio%
23.12
22.88
24.34
25.49
22.90
20.66
22.53
25.10
23.79
26.14
5.75
23.79
23.46
38
222.8
Shares (diluted)M
249.5
239.0
274.0
309.7
354.2
416.2
464.2
527.5
620.9
614.4
220.3
11.65%
10.84%
83
11.78
Buyback yield%
10.74
10.83
13.72
12.53
15.15
16.49
16.35
13.97
14.32
16.90
13.98
16.35
14.14
83
1.141
D/E ratiox
1.024
1.074
1.196
1.287
1.354
1.219
1.223
1.260
1.320
1.255
0.799
1.255
1.239
26
47.07
Enterprise value¥B
72.19
64.33
56.50
56.04
58.37
51.79
43.96
37.80
32.19
29.15
121.2
(12.97%)
(8.06%)
29
80.28
LT debt¥B
51.36
48.08
47.39
48.06
44.50
48.57
42.52
46.10
49.12
45.02
70.99
0.23%
(1.48%)
26
Revenue
¥91.34B
6.88%
1.00×
Cost of revenue
¥60.10B
6.94%
1.01×
Operating expenses
¥19.22B
6.38%
0.95×
Cash and investments
17.93%
Spread over hurdle
16.21%