76.61
Revenue¥B
61.79
63.99
66.46
69.06
69.98
70.83
72.57
74.14
75.97
80.17
82.02
2.76%
3.20%
67
11.12
Revenue growth%
23.74
23.99
23.80
21.65
19.37
20.72
19.96
17.58
17.15
17.18
3.80
17.58
20.34
88
18.08
Gross margin%
5.11
7.31
9.17
7.97
8.86
8.17
9.09
9.14
8.88
10.07
29.13
9.09
8.87
64
19.82
Operating margin%
4.20
3.01
5.24
2.26
3.80
5.02
7.52
5.08
2.83
5.10
27.74
5.08
4.61
68
14.33
Net margin%
13.94
15.93
15.39
14.78
15.40
16.11
14.34
11.71
13.22
11.27
6.36
13.22
14.56
13
22.35
P/E ratio (avg)x
47.29
51.36
50.11
47.10
44.32
48.22
47.61
53.77
56.32
53.55
36.37
53.55
49.17
24
31.05
EV/EBITx
7.783
7.568
8.993
10.61
11.82
12.73
13.55
15.33
14.66
16.19
6.451
14.66
12.27
36
2.99
FCF yield (avg)%
24.05
22.99
20.24
22.51
22.03
19.03
17.77
20.68
19.05
18.40
5.68
19.03
20.46
38
17.36
FCF margin%
9.11
7.89
10.65
12.29
13.79
14.53
14.39
15.70
15.43
14.70
8.57
14.70
14.09
36
1.208
FCF / Net incomex
1.935
1.740
1.764
1.657
1.697
1.882
1.731
1.708
1.684
1.665
1.176
1.708
1.720
87
2.17
ROIC%
22.98
22.39
19.70
18.63
20.10
22.57
23.43
25.69
23.46
25.46
24.54
23.46
22.78
88
29.42
Return on equity%
26.38
26.06
26.12
26.20
28.84
27.54
24.81
22.10
19.57
17.86
7.88
22.10
26.09
51
5.94
Return on assets%
23.13
22.09
24.68
23.54
26.23
27.47
28.91
30.90
33.57
36.46
14.32
30.90
26.85
74
299.55
EPS¥
75.86
82.75
76.39
83.34
90.66
81.53
76.07
78.56
68.95
70.50
334.70
(4.91%)
(0.98%)
—
23.10
EPS growth%
6.32
6.06
8.08
10.84
8.32
6.04
5.67
8.20
9.21
8.33
21.53
8.20
8.14
64
115.84
Bookvalue per sh¥
53.16
49.50
50.36
57.36
57.13
52.30
50.35
46.23
51.50
50.32
255.66
(2.51%)
(0.63%)
—
315.04
FCF per share¥
192.21
219.16
247.92
272.20
275.14
294.34
293.71
329.51
328.77
367.47
282.84
5.96%
7.99%
—
61.00
Dividend per sh¥
301.37
356.45
370.86
397.40
416.19
492.97
522.94
537.01
571.27
601.78
75.19
7.65%
8.43%
—
10.91
Div yield (avg)%
20.97
23.49
25.78
24.45
21.94
20.79
22.31
22.46
22.49
23.84
18.48
22.46
22.48
19
28.90
Payout ratio%
10.06
7.73
5.29
3.17
4.40
2.07
3.37
5.60
7.49
8.34
3.11
5.60
5.44
6
117.5
Shares (diluted)M
206.2
239.1
245.4
249.6
262.8
275.1
311.0
355.2
348.1
392.4
113.4
8.35%
8.19%
73
29.93
Buyback yield%
5.56
6.94
6.50
8.41
10.88
12.80
12.68
10.36
10.41
11.45
12.22
11.45
10.39
23
0.583
D/E ratiox
2.204
2.311
2.273
2.271
2.383
2.494
2.646
2.825
2.541
2.528
0.467
2.541
2.439
62
82.99
Enterprise value¥B
34.06
34.48
32.92
34.13
36.65
39.34
38.97
40.67
46.11
51.44
45.45
7.02%
3.92%
32
58.54
LT debt¥B
5.307
4.783
5.030
5.011
5.339
5.823
6.516
5.954
6.642
6.225
78.54
3.12%
0.79%
59
Revenue
¥80.17B
3.20%
1.00×
Cost of revenue
¥56.12B
3.20%
1.00×
Operating expenses
¥17.97B
3.82%
1.06×
Spread over hurdle
(3.71%)