15.75
Revenue¥B
17.62
19.01
20.51
22.02
23.63
25.87
27.23
29.59
31.87
34.42
16.30
7.81%
7.97%
90
24.93
Revenue growth%
28.66
30.08
28.65
31.60
32.75
35.40
35.96
38.39
36.03
36.87
4.29
36.03
34.08
31
27.46
Gross margin%
30.99
29.68
26.97
25.85
24.72
24.20
27.09
25.56
26.77
26.30
26.94
26.30
26.53
93
20.65
Operating margin%
8.62
8.11
6.48
6.41
7.95
10.34
13.12
10.78
12.68
15.02
8.50
12.68
9.48
53
26.40
Net margin%
12.69
9.70
12.35
10.94
9.36
8.18
6.00
4.45
2.32
0.89
10.01
4.45
8.77
72
15.01
P/E ratio (avg)x
47.81
55.80
60.54
65.63
65.37
65.62
63.89
73.18
72.15
80.69
27.09
72.15
65.50
8
33.27
EV/EBITx
16.41
17.61
18.74
18.56
17.80
19.10
19.75
21.06
21.69
20.09
23.94
20.09
18.92
16
3.00
FCF yield (avg)%
12.91
10.77
11.44
14.08
13.00
12.94
13.74
12.52
9.62
12.23
5.86
12.52
12.72
26
16.98
FCF margin%
14.02
13.33
11.65
11.74
13.17
12.29
13.46
13.49
16.01
13.27
8.80
13.46
13.30
27
1.156
FCF / Net incomex
1.110
1.024
0.968
0.966
0.893
0.831
0.816
0.709
0.750
0.790
1.523
0.790
0.862
79
26.03
ROIC%
2.71
0.40
2.24
2.62
1.64
3.62
2.90
0.99
2.52
1.26
23.97
2.52
2.38
26
24.75
Return on equity%
17.08
17.46
16.60
13.63
14.50
16.26
14.14
13.12
12.69
14.51
22.12
14.14
14.51
6
4.43
Return on assets%
28.13
25.75
23.98
26.03
28.73
29.14
27.27
26.54
24.18
26.53
5.85
26.54
26.53
28
469.38
EPS¥
205.98
216.07
188.02
185.58
164.77
154.32
168.56
160.82
168.50
153.52
491.17
(1.40%)
(2.60%)
—
22.28
EPS growth%
18.85
18.17
15.37
18.00
19.17
21.29
20.97
21.96
24.74
23.51
15.57
21.96
20.07
85
487.12
Bookvalue per sh¥
507.79
496.34
483.21
500.32
538.54
586.83
635.49
718.52
777.14
758.87
143.42
7.10%
3.28%
—
165.90
FCF per share¥
260.37
244.55
262.06
255.54
271.83
262.95
297.76
309.15
334.99
375.42
422.51
6.67%
4.08%
—
391.57
Dividend per sh¥
94.79
102.91
108.93
124.34
138.03
147.82
161.26
179.37
193.15
229.89
193.23
10.74%
9.93%
—
28.72
Div yield (avg)%
4.72
2.34
4.67
7.46
10.01
10.91
8.07
8.20
7.51
8.50
21.90
8.20
7.79
14
22.11
Payout ratio%
21.49
21.24
23.95
22.60
23.32
22.03
20.66
17.88
19.47
18.61
19.73
19.47
21.37
8
68.74
Shares (diluted)M
93.09
106.5
107.8
109.8
119.2
114.7
135.4
133.3
131.8
154.0
71.87
5.26%
6.61%
17
3.63
Buyback yield%
10.73
8.20
10.38
7.75
7.65
7.74
6.10
8.85
8.33
9.46
26.18
8.33
8.26
8
0.861
D/E ratiox
0.750
0.823
0.761
0.810
0.869
0.830
0.881
0.893
0.888
0.991
0.618
0.888
0.850
16
8.171
Enterprise value¥B
23.92
25.88
25.46
27.25
29.69
31.40
28.23
29.67
29.81
28.91
23.55
(0.53%)
1.22%
88
2.300
LT debt¥B
9.186
9.783
10.54
11.09
11.89
12.99
12.69
14.00
13.45
13.11
27.56
1.96%
3.98%
14
Revenue
¥34.42B
7.97%
1.00×
Cost of revenue
¥24.09B
7.97%
1.00×
Operating expenses
¥6.644B
7.12%
0.92×
Spread over hurdle
(3.52%)