40.01
Revenue¥B
52.95
54.70
56.68
58.34
58.70
60.28
61.02
61.89
64.43
66.55
41.90
2.54%
2.76%
81
23.55
Revenue growth%
18.51
18.06
20.39
22.33
22.26
19.31
21.37
19.83
17.75
15.88
23.77
19.31
19.57
46
23.07
Gross margin%
8.63
9.90
9.62
8.30
10.85
11.77
12.43
10.26
13.12
13.90
12.01
12.43
10.55
67
20.24
Operating margin%
19.80
22.50
21.72
18.82
18.78
21.54
24.22
25.81
27.53
25.24
15.98
25.24
22.11
14
21.61
Net margin%
19.54
18.27
19.34
18.85
21.13
22.16
24.91
22.25
20.71
22.32
18.72
22.25
20.92
10
13.30
P/E ratio (avg)x
24.42
24.50
24.08
27.67
26.92
29.67
32.68
36.38
37.39
42.93
30.90
36.38
28.67
76
13.21
EV/EBITx
37.18
40.97
42.38
42.97
45.44
53.00
51.60
51.46
59.13
57.29
10.87
53.00
48.45
78
24.35
FCF yield (avg)%
15.61
13.18
11.05
11.63
12.51
14.83
15.97
16.61
15.42
16.47
6.52
15.97
15.12
84
22.52
FCF margin%
8.71
8.65
6.03
4.54
6.83
4.85
6.08
8.00
10.25
7.50
22.40
7.50
7.17
67
1.049
FCF / Net incomex
1.221
1.403
1.391
1.595
1.530
1.494
1.495
1.694
1.729
1.758
1.319
1.694
1.512
41
16.06
ROIC%
21.27
22.02
21.06
21.50
19.40
22.23
25.14
22.42
19.75
21.50
12.74
22.23
21.50
32
22.98
Return on equity%
17.41
16.98
16.85
15.04
16.47
19.37
18.55
20.90
19.20
17.33
28.77
19.20
17.37
87
14.27
Return on assets%
10.61
12.42
11.11
13.45
11.40
12.67
13.09
13.77
12.79
15.20
4.54
13.09
12.73
26
141.64
EPS¥
157.30
185.58
204.24
233.48
237.17
281.32
275.55
328.76
342.98
369.76
155.21
9.29%
8.64%
—
15.64
EPS growth%
8.41
10.96
10.64
8.15
10.03
10.30
13.07
13.85
12.09
10.13
9.40
12.09
10.47
67
72.13
Bookvalue per sh¥
153.51
141.85
145.47
151.88
169.23
156.80
174.11
192.31
180.02
187.51
38.15
2.07%
3.07%
—
60.17
FCF per share¥
87.42
87.21
84.65
92.13
105.67
118.88
125.02
150.03
171.55
183.79
141.88
11.71%
7.96%
—
42.06
Dividend per sh¥
36.70
32.90
36.45
40.07
42.75
44.99
45.14
50.18
53.36
52.56
88.92
4.22%
3.10%
—
20.67
Div yield (avg)%
21.38
23.64
24.20
26.01
28.30
29.54
26.82
28.84
27.00
28.96
29.06
28.84
26.91
15
27.14
Payout ratio%
22.66
22.16
23.68
25.11
26.81
28.02
29.28
31.90
29.20
27.16
17.64
29.20
26.99
79
218.7
Shares (diluted)M
179.9
194.9
197.7
181.9
171.6
180.1
198.1
200.1
211.1
233.7
208.7
6.38%
1.38%
57
6.30
Buyback yield%
25.33
27.30
29.34
29.38
28.21
25.74
23.44
23.44
26.22
23.30
18.43
23.44
25.98
29
1.069
D/E ratiox
2.109
2.491
2.436
2.634
3.115
3.511
3.699
3.562
3.971
4.596
0.461
3.699
3.313
60
18.43
Enterprise value¥B
82.22
78.63
80.65
81.01
80.79
94.53
102.3
110.7
107.2
125.8
83.58
9.27%
6.01%
14
27.73
LT debt¥B
7.976
9.074
9.580
10.84
12.21
12.29
13.25
14.09
14.22
15.65
83.83
5.10%
8.11%
82
Revenue
¥66.55B
2.76%
1.00×
Cost of revenue
¥40.00B
2.63%
0.99×
Operating expenses
¥15.27B
2.91%
1.01×
Goodwill & intangibles
20.33%
Spread over hurdle
(0.95%)