22.23
Revenue¥B
18.98
20.21
22.13
24.37
26.31
29.12
32.13
34.91
38.56
41.24
23.38
9.41%
8.84%
33
18.23
Revenue growth%
5.12
2.30
2.73
2.94
0.74
2.92
1.22
4.17
2.43
5.18
25.11
2.92
2.83
92
17.99
Gross margin%
17.39
14.51
11.92
14.41
17.13
14.89
14.68
12.23
11.55
13.15
10.69
13.15
14.46
71
7.39
Operating margin%
15.91
17.90
19.34
16.77
15.44
14.73
12.91
10.30
7.70
9.24
10.68
10.30
15.08
41
22.80
Net margin%
5.38
4.63
4.11
2.87
3.50
5.38
8.14
6.11
6.06
3.17
11.92
6.06
5.00
5
9.069
P/E ratio (avg)x
5.119
4.674
4.314
4.210
4.208
4.539
4.045
3.689
3.943
3.485
9.457
3.943
4.209
78
6.415
EV/EBITx
49.16
50.21
47.97
48.38
51.16
60.46
59.06
68.93
69.35
75.00
13.20
68.93
55.11
62
13.69
FCF yield (avg)%
22.61
24.37
23.75
20.95
20.78
19.21
17.25
17.99
18.59
19.93
22.48
18.59
20.36
60
20.36
FCF margin%
6.28
8.29
9.51
8.28
10.15
12.05
11.92
13.81
12.37
9.93
25.04
12.05
10.04
90
0.792
FCF / Net incomex
0.898
0.885
0.823
0.765
0.758
0.758
0.764
0.702
0.682
0.712
1.023
0.712
0.761
18
28.21
ROIC%
3.28
0.74
0.40
0.40
1.03
2.08
1.35
0.40
0.69
0.40
20.26
0.69
0.72
68
28.64
Return on equity%
18.17
16.54
17.89
18.18
19.32
16.53
14.76
14.16
11.52
11.72
26.67
14.16
16.53
62
18.05
Return on assets%
24.32
22.88
23.90
26.11
23.93
26.91
28.08
29.41
30.91
31.26
8.09
29.41
26.51
72
273.24
EPS¥
282.34
311.53
315.12
361.65
377.08
368.49
382.73
372.34
409.80
392.98
295.25
0.83%
3.92%
—
24.25
EPS growth%
24.95
27.70
26.16
25.70
24.78
21.86
24.83
22.74
25.55
25.75
7.17
24.83
25.25
66
339.39
Bookvalue per sh¥
169.25
170.35
199.68
216.07
227.38
268.14
319.40
312.99
309.24
303.79
131.21
5.97%
6.54%
—
83.68
FCF per share¥
104.08
110.08
118.28
131.52
157.68
168.49
181.83
187.06
187.51
205.83
88.63
5.47%
9.07%
—
293.85
Dividend per sh¥
58.13
51.17
50.29
49.33
53.14
48.54
50.17
47.62
49.57
42.02
216.90
(4.58%)
(2.96%)
—
4.16
Div yield (avg)%
3.42
2.55
2.39
5.21
2.31
2.66
0.40
3.04
2.00
4.23
3.31
2.66
2.60
59
19.55
Payout ratio%
26.78
24.09
24.22
25.95
24.18
23.41
25.52
24.59
22.09
25.01
17.15
24.59
24.40
16
48.38
Shares (diluted)M
81.79
89.75
96.19
113.4
115.4
114.3
114.8
114.3
112.6
133.6
50.55
2.98%
5.04%
44
26.15
Buyback yield%
24.64
24.27
26.07
25.80
27.18
30.00
31.62
31.27
29.65
31.97
18.93
31.27
28.42
89
0.655
D/E ratiox
0.764
0.775
0.807
0.822
0.805
0.728
0.701
0.760
0.773
0.704
1.549
0.728
0.769
86
18.88
Enterprise value¥B
39.63
40.35
42.91
48.46
44.32
47.20
42.88
45.64
50.72
54.49
24.59
4.22%
3.88%
93
21.32
LT debt¥B
21.65
23.94
26.13
25.44
25.00
22.89
21.81
20.27
20.06
20.59
9.915
(3.80%)
(1.54%)
24
Revenue
¥41.24B
8.84%
1.00×
Cost of revenue
¥23.00B
8.55%
0.97×
Operating expenses
¥9.944B
9.22%
1.04×
Goodwill & intangibles
20.42%
Spread over hurdle
(0.91%)