86.05
Revenue¥B
120.3
126.5
133.1
140.9
147.0
159.5
171.1
181.7
194.2
210.2
95.22
7.41%
6.51%
58
21.72
Revenue growth%
17.55
15.58
17.91
20.63
19.31
22.31
23.60
22.79
25.19
25.76
17.73
23.60
21.47
85
11.32
Gross margin%
23.75
22.01
21.35
19.81
20.94
21.44
19.06
16.67
18.27
17.87
19.29
18.27
20.37
95
14.06
Operating margin%
12.33
10.54
11.60
11.74
10.34
9.56
10.26
9.94
10.05
12.43
5.21
10.05
10.44
62
5.33
Net margin%
17.67
20.45
22.23
23.30
25.55
27.30
25.48
25.05
22.65
21.40
3.83
25.05
22.98
73
14.13
P/E ratio (avg)x
24.22
28.04
33.71
36.69
35.32
38.03
40.21
39.55
39.72
45.46
13.09
39.72
37.36
91
22.34
EV/EBITx
7.863
8.439
8.665
8.724
9.566
8.970
8.303
9.514
9.759
9.728
14.86
9.514
8.847
35
13.47
FCF yield (avg)%
4.42
7.33
4.80
4.61
5.34
6.26
3.95
2.96
1.33
4.06
19.14
3.95
4.52
9
17.73
FCF margin%
17.63
15.54
14.82
12.37
15.06
17.98
15.19
13.49
16.11
17.81
21.81
16.11
15.36
13
0.606
FCF / Net incomex
2.556
2.975
2.866
3.205
3.149
3.527
3.602
3.846
3.958
4.231
0.928
3.846
3.366
56
23.58
ROIC%
30.93
29.57
28.94
28.91
27.86
27.28
24.66
21.79
22.38
23.11
7.35
23.11
27.57
55
2.53
Return on equity%
19.76
19.85
21.74
19.19
18.67
21.05
22.41
24.51
25.77
28.69
25.04
24.51
21.39
24
27.02
Return on assets%
11.20
8.23
7.91
4.96
2.20
3.15
3.38
4.33
2.54
0.94
3.91
3.15
3.86
32
326.51
EPS¥
485.94
500.56
561.37
652.72
725.12
801.01
842.45
855.59
911.79
982.60
338.69
6.27%
7.23%
—
28.01
EPS growth%
3.26
0.53
2.53
1.53
3.80
4.00
5.01
5.44
6.48
8.23
2.52
5.44
3.90
14
335.86
Bookvalue per sh¥
155.37
169.02
188.75
174.08
168.64
185.51
208.67
234.96
267.11
269.67
185.33
9.84%
4.79%
—
474.27
FCF per share¥
724.59
769.19
842.05
985.67
999.40
968.66
1,046
1,231
1,232
1,408
464.29
7.09%
8.13%
—
105.71
Dividend per sh¥
221.54
192.07
200.28
208.87
210.68
202.50
193.14
179.49
158.16
149.28
195.81
(6.66%)
(3.85%)
—
15.03
Div yield (avg)%
4.71
2.39
2.60
1.14
4.11
4.62
4.29
6.23
8.61
7.54
28.04
6.23
4.45
10
8.27
Payout ratio%
5.35
5.72
5.59
4.21
2.52
3.40
3.39
1.20
2.02
2.72
17.84
2.72
3.39
88
109.4
Shares (diluted)M
157.6
178.3
182.8
211.8
244.8
289.3
303.6
334.7
347.4
401.6
109.7
10.40%
11.44%
36
4.19
Buyback yield%
20.18
20.83
18.42
18.89
19.12
18.74
17.55
20.02
21.64
22.73
6.06
20.02
19.57
80
0.161
D/E ratiox
1.918
1.790
1.756
1.801
1.772
2.011
2.083
2.156
2.089
1.964
1.523
2.083
1.941
77
77.68
Enterprise value¥B
125.8
136.5
136.1
155.0
157.4
148.1
163.5
168.4
167.2
184.0
116.0
3.17%
4.67%
83
108.9
LT debt¥B
79.91
91.26
99.47
106.2
101.3
110.1
107.6
103.1
114.0
130.5
144.2
5.21%
5.76%
58
Revenue
¥210.2B
6.51%
1.00×
Cost of revenue
¥99.66B
6.55%
1.00×
Operating expenses
¥48.88B
6.88%
1.04×
Spread over hurdle
13.26%