35.44
Revenue¥B
19.41
21.51
23.32
25.68
28.01
30.64
33.44
35.63
38.48
42.49
38.52
8.69%
8.93%
75
2.17
Revenue growth%
18.81
17.01
17.68
15.33
14.56
17.04
16.36
13.89
16.08
16.07
14.51
16.08
16.22
49
17.00
Gross margin%
11.85
13.15
11.03
8.42
8.32
11.03
11.64
13.61
11.41
11.55
29.47
11.55
11.48
24
16.89
Operating margin%
21.27
18.50
20.85
20.87
18.36
15.52
14.97
16.89
14.40
15.99
6.46
15.52
17.62
13
14.45
Net margin%
25.16
26.57
28.87
28.60
28.42
25.74
23.19
24.13
22.18
22.76
3.76
23.19
25.45
23
35.23
P/E ratio (avg)x
21.15
21.98
21.64
23.29
25.10
26.47
25.43
25.35
27.78
29.64
29.76
26.47
25.23
82
18.15
EV/EBITx
49.61
59.50
68.26
77.18
92.92
100.1
118.4
135.3
136.7
163.0
35.27
135.3
96.51
50
11.43
FCF yield (avg)%
2.69
2.23
0.40
0.40
0.40
0.58
1.40
2.58
5.43
6.04
23.65
2.58
1.82
21
22.40
FCF margin%
16.04
18.33
17.91
20.12
20.12
20.05
21.87
22.46
22.19
21.78
23.41
21.87
20.12
28
1.648
FCF / Net incomex
1.395
1.410
1.628
1.858
2.099
2.321
2.646
2.808
2.942
3.446
1.606
2.808
2.210
19
5.46
ROIC%
6.30
4.27
6.37
8.43
9.50
7.53
6.49
7.92
10.63
9.04
18.60
7.92
7.72
14
24.15
Return on equity%
24.49
21.99
22.27
22.90
20.99
19.18
17.13
15.60
14.11
12.39
29.24
15.60
20.09
65
26.38
Return on assets%
19.56
17.11
17.14
15.74
15.40
16.32
13.61
11.63
14.51
12.10
20.58
13.61
15.57
27
121.61
EPS¥
190.75
204.64
180.60
163.88
141.94
125.49
113.72
122.90
123.36
127.50
129.72
(2.12%)
(5.37%)
—
21.36
EPS growth%
18.13
15.41
13.10
11.98
11.65
10.28
11.52
13.42
11.23
11.62
24.88
11.52
11.81
33
144.91
Bookvalue per sh¥
117.17
118.73
128.76
130.87
134.48
142.16
144.38
155.74
154.47
150.09
46.76
2.22%
4.23%
—
58.24
FCF per share¥
352.51
391.94
419.70
469.51
442.44
484.17
444.89
446.67
414.80
385.32
83.58
(2.73%)
2.00%
—
149.11
Dividend per sh¥
61.32
65.41
67.81
60.00
60.14
67.06
70.10
62.02
59.65
57.12
230.57
(1.03%)
(0.44%)
—
17.10
Div yield (avg)%
25.58
27.62
30.40
29.77
29.32
29.51
31.82
30.05
31.89
30.68
29.80
30.68
29.91
30
27.73
Payout ratio%
9.37
7.23
4.77
5.78
2.89
1.62
0.40
0.40
0.40
0.40
22.90
0.40
2.25
73
94.04
Shares (diluted)M
175.1
191.5
227.0
254.5
254.7
270.3
264.6
266.2
272.2
310.8
93.92
4.06%
6.51%
80
17.22
Buyback yield%
30.84
31.74
31.73
34.40
33.24
34.14
35.86
35.50
37.58
38.83
23.13
35.86
34.27
13
1.642
D/E ratiox
0.797
0.942
1.104
1.170
1.180
1.361
1.373
1.561
1.568
1.598
1.432
1.561
1.270
31
22.74
Enterprise value¥B
30.76
30.32
34.65
36.40
37.96
38.94
43.23
43.47
44.57
45.94
5.635
3.89%
4.53%
88
33.18
LT debt¥B
23.67
25.10
21.82
23.48
22.75
23.99
20.85
18.27
18.06
18.96
9.264
(3.57%)
(3.51%)
68
Revenue
¥42.49B
8.93%
1.00×
Cost of revenue
¥29.14B
9.11%
1.02×
Operating expenses
¥4.398B
8.39%
0.95×
Goodwill & intangibles
21.81%
Spread over hurdle
18.27%