3.832
Revenue¥B
21.18
22.12
23.55
24.46
25.18
26.32
27.46
28.79
30.12
31.90
4.222
4.85%
4.74%
31
8.52
Revenue growth%
23.70
25.61
25.66
27.08
28.75
28.80
27.64
29.36
31.52
30.59
9.67
29.36
28.20
57
2.42
Gross margin%
2.95
1.79
0.40
0.40
2.25
0.92
2.70
0.40
0.40
2.24
24.82
0.92
1.35
19
12.48
Operating margin%
10.32
10.25
7.42
5.36
3.37
2.49
4.09
3.77
1.27
0.40
23.45
2.49
3.93
65
2.31
Net margin%
16.45
15.37
17.12
16.03
14.04
12.55
12.74
13.08
14.96
14.93
10.32
13.08
14.95
84
6.474
P/E ratio (avg)x
45.48
50.84
58.51
57.16
56.77
64.88
77.42
86.84
93.99
95.63
18.32
86.84
61.70
68
19.29
EV/EBITx
11.54
12.44
12.63
13.32
14.42
14.58
14.52
13.79
14.39
13.01
16.76
14.39
13.55
88
28.39
FCF yield (avg)%
22.05
20.20
22.06
21.62
20.37
18.08
17.47
20.31
20.48
17.67
20.73
18.08
20.34
73
22.02
FCF margin%
5.11
5.05
7.81
9.15
7.95
5.44
6.64
6.17
8.66
10.64
22.99
6.64
7.22
46
1.061
FCF / Net incomex
0.278
0.288
0.284
0.327
0.354
0.345
0.340
0.327
0.339
0.339
1.383
0.339
0.333
63
2.79
ROIC%
26.53
26.10
23.46
22.30
20.56
23.17
25.19
26.17
23.31
24.64
27.89
24.64
24.05
65
15.39
Return on equity%
4.72
6.25
5.75
5.71
3.43
5.98
5.91
5.99
8.39
5.68
7.22
5.98
5.83
16
3.01
Return on assets%
4.31
3.29
3.73
1.99
0.40
3.17
1.47
0.40
0.40
1.50
22.92
1.47
1.74
26
170.22
EPS¥
311.42
328.08
296.88
292.36
274.23
240.22
226.95
201.59
175.49
183.04
176.87
(7.77%)
(4.35%)
—
27.33
EPS growth%
9.76
7.55
6.60
3.88
3.29
1.17
4.04
2.95
5.78
6.29
28.49
4.04
4.91
18
162.99
Bookvalue per sh¥
213.26
226.22
245.27
262.70
257.04
250.27
272.61
306.07
301.44
343.68
186.26
5.98%
6.26%
—
175.02
FCF per share¥
175.39
169.27
163.11
173.34
188.84
195.72
172.31
166.42
176.29
171.13
210.39
(1.95%)
(0.96%)
—
217.02
Dividend per sh¥
200.48
207.18
210.04
196.38
199.47
170.70
184.42
186.51
192.47
187.78
202.78
(1.20%)
(1.45%)
—
14.55
Div yield (avg)%
3.15
1.74
0.68
0.40
0.88
0.40
0.40
2.58
2.39
0.64
12.07
0.64
0.78
84
22.38
Payout ratio%
17.77
20.15
23.09
24.51
24.79
22.80
25.65
26.25
26.20
26.64
6.87
26.20
24.65
51
37.52
Shares (diluted)M
31.90
32.79
31.04
27.26
27.98
24.77
24.92
25.56
22.91
22.50
38.82
(4.26%)
(3.58%)
43
3.90
Buyback yield%
13.63
16.51
16.32
18.02
20.23
17.31
14.85
12.47
14.80
12.56
13.86
14.80
15.59
14
0.244
D/E ratiox
0.286
0.302
0.329
0.347
0.372
0.322
0.288
0.284
0.281
0.276
1.084
0.284
0.295
45
36.83
Enterprise value¥B
21.56
21.95
18.92
19.01
19.45
18.42
16.07
15.43
14.51
15.10
2.586
(4.93%)
(4.96%)
73
38.17
LT debt¥B
40.11
37.16
39.07
39.87
37.12
40.32
42.95
46.41
49.73
56.44
20.52
8.74%
4.17%
81
Revenue
¥31.90B
4.74%
1.00×
Cost of revenue
¥18.59B
4.86%
1.01×
Operating expenses
¥7.047B
4.28%
0.96×
Cash and investments
16.78%
Spread over hurdle
(0.06%)