37.42
Revenue¥B
42.64
45.31
46.86
49.15
51.30
53.95
57.88
60.49
63.28
66.64
38.52
5.37%
4.93%
33
20.00
Revenue growth%
13.25
14.44
14.63
14.39
16.04
18.56
16.64
14.82
16.60
18.56
27.98
16.64
15.43
28
2.76
Gross margin%
12.95
14.58
12.25
12.00
12.59
12.63
12.76
11.76
10.77
9.66
14.74
11.76
12.42
57
11.01
Operating margin%
13.26
15.61
16.55
16.88
14.83
17.41
15.60
14.88
15.22
16.89
10.52
15.60
15.61
35
13.93
Net margin%
31.10
33.30
34.69
34.11
35.84
36.60
39.03
38.63
38.95
38.89
29.32
38.89
36.22
86
35.57
P/E ratio (avg)x
35.42
36.95
38.67
37.53
41.93
41.52
41.55
43.23
40.31
41.75
31.99
41.55
40.91
64
35.01
EV/EBITx
20.72
21.08
24.38
24.77
23.97
23.51
26.28
26.40
29.55
30.53
11.49
26.40
24.57
55
18.97
FCF yield (avg)%
14.91
16.88
17.38
19.71
22.25
22.18
22.85
22.81
25.37
23.52
14.70
22.85
22.21
32
12.16
FCF margin%
21.44
19.29
19.64
19.97
18.30
19.32
20.65
18.60
21.23
20.45
16.08
20.45
19.80
31
1.719
FCF / Net incomex
2.009
2.041
2.165
2.413
2.683
2.851
2.656
2.997
3.452
3.951
1.245
2.997
2.669
27
13.53
ROIC%
12.10
9.58
10.53
10.07
10.45
13.27
14.77
11.86
12.75
11.78
25.17
12.75
11.82
30
29.21
Return on equity%
13.30
14.63
15.81
15.92
16.04
14.16
14.98
12.87
10.35
12.92
14.25
12.92
14.39
48
6.06
Return on assets%
17.85
20.34
23.33
26.30
28.35
29.72
32.46
31.43
33.84
33.59
11.66
32.46
29.04
48
151.79
EPS¥
70.83
70.09
76.92
87.03
87.06
98.91
109.78
109.72
114.73
118.94
160.83
6.44%
5.72%
—
16.61
EPS growth%
3.53
5.17
5.86
6.72
6.64
9.11
8.73
9.03
8.50
10.58
20.63
9.03
7.61
21
181.45
Bookvalue per sh¥
35.02
34.35
35.11
31.86
29.81
30.49
30.84
31.02
31.11
27.38
31.98
(1.69%)
(3.89%)
—
132.11
FCF per share¥
76.35
74.90
64.24
60.02
59.81
52.71
46.21
41.17
38.45
34.10
90.54
(10.63%)
(7.81%)
—
117.30
Dividend per sh¥
76.18
83.31
78.43
79.12
82.70
82.46
83.81
94.80
100.51
111.45
126.49
6.15%
3.41%
—
6.88
Div yield (avg)%
35.13
32.20
29.98
30.86
28.23
26.11
24.71
24.82
26.82
26.03
11.22
26.03
27.53
40
5.66
Payout ratio%
26.47
25.85
24.78
24.16
22.50
19.51
21.09
22.91
22.97
23.39
27.03
22.91
23.18
51
126.0
Shares (diluted)M
169.1
196.9
186.3
216.6
206.8
237.3
244.5
259.6
248.7
253.1
122.1
4.12%
3.83%
71
8.92
Buyback yield%
21.48
22.02
23.55
21.17
19.29
17.80
17.98
18.68
17.70
16.23
22.37
17.80
18.99
39
1.546
D/E ratiox
2.042
2.345
2.831
3.056
3.284
3.876
4.038
4.156
4.467
4.662
0.387
4.156
3.580
57
35.94
Enterprise value¥B
49.03
49.25
45.90
46.44
45.65
45.04
51.17
48.33
53.48
53.21
15.62
3.11%
1.77%
23
55.31
LT debt¥B
8.631
8.432
9.595
9.113
8.801
9.036
9.871
9.234
10.10
11.42
44.34
5.35%
4.35%
31
Revenue
¥66.64B
4.93%
1.00×
Cost of revenue
¥42.25B
5.08%
1.01×
Operating expenses
¥14.23B
4.43%
0.95×
Cash and investments
15.36%
Spread over hurdle
23.60%