156.0
Revenue¥B
89.68
93.69
98.05
101.4
103.1
104.2
109.5
112.3
115.9
120.9
165.4
3.24%
3.53%
29
25.72
Revenue growth%
23.89
20.94
23.84
24.94
26.44
28.90
27.83
25.25
24.98
27.44
24.01
27.44
25.12
39
9.62
Gross margin%
16.36
14.07
14.04
15.81
14.70
11.81
10.81
13.58
11.61
13.22
4.71
11.81
13.81
78
10.51
Operating margin%
19.96
17.23
17.23
19.55
20.58
22.25
24.93
25.61
27.30
25.20
26.80
25.20
21.42
80
27.16
Net margin%
32.74
32.58
33.64
33.98
36.11
34.67
36.63
35.37
35.23
36.83
16.70
35.37
34.95
70
16.57
P/E ratio (avg)x
14.29
15.49
16.18
17.89
17.36
16.20
16.29
14.68
16.51
15.26
37.82
16.20
16.19
81
35.32
EV/EBITx
47.93
51.15
49.27
57.10
60.99
68.48
80.91
87.92
87.89
99.98
10.86
87.89
64.73
79
5.21
FCF yield (avg)%
10.07
8.99
9.52
12.36
10.51
10.01
10.66
12.76
12.76
14.22
20.92
12.76
10.59
15
11.81
FCF margin%
18.43
16.74
19.23
16.47
15.89
15.94
15.30
12.89
11.01
8.20
21.11
12.89
15.91
34
1.793
FCF / Net incomex
1.498
1.527
1.667
1.465
1.628
1.439
1.301
1.254
1.129
1.097
0.500
1.254
1.452
21
21.33
ROIC%
14.26
14.46
14.82
14.79
13.02
10.34
8.01
8.03
7.22
6.34
17.46
8.01
11.68
13
26.24
Return on equity%
21.81
22.27
24.42
23.72
24.45
23.57
22.87
21.40
18.60
16.88
7.09
21.40
22.57
89
6.82
Return on assets%
17.50
17.94
19.33
22.12
24.62
24.40
22.23
24.80
22.75
24.79
15.98
24.40
22.49
18
274.66
EPS¥
365.17
364.89
332.96
314.14
354.52
333.02
378.54
430.27
431.53
463.56
296.08
5.51%
2.19%
—
27.96
EPS growth%
23.26
21.73
21.06
22.04
19.43
22.31
22.83
19.89
20.84
22.71
23.99
22.31
21.88
62
168.05
Bookvalue per sh¥
771.88
829.48
778.84
710.66
715.58
616.79
617.00
527.20
542.40
508.73
335.59
(6.60%)
(3.35%)
—
120.73
FCF per share¥
296.70
310.98
318.55
330.46
397.47
441.84
473.25
573.23
692.42
814.87
613.68
15.44%
10.70%
—
140.03
Dividend per sh¥
514.11
537.32
509.08
474.67
529.40
532.54
535.97
610.34
669.55
626.94
173.39
3.44%
2.30%
—
20.03
Div yield (avg)%
12.88
10.94
13.08
12.58
10.70
10.60
12.58
12.91
11.60
9.34
14.37
11.60
12.09
26
17.59
Payout ratio%
19.20
18.79
20.21
21.82
23.93
23.03
24.55
21.87
23.97
24.14
20.91
23.97
22.45
62
189.9
Shares (diluted)M
305.8
319.5
315.9
374.4
411.3
457.6
476.3
551.7
628.7
608.6
189.8
8.15%
8.55%
63
21.73
Buyback yield%
7.99
9.36
11.43
10.14
12.25
12.31
11.95
13.12
14.71
17.45
12.33
13.12
12.10
92
0.508
D/E ratiox
1.364
1.493
1.386
1.232
1.277
1.169
1.253
1.185
1.284
1.380
1.650
1.253
1.281
38
85.85
Enterprise value¥B
262.1
289.0
332.8
356.4
383.0
410.4
397.5
468.8
458.6
465.7
168.0
3.98%
6.74%
34
9.883
LT debt¥B
89.16
102.0
107.9
111.1
126.8
143.5
156.3
184.5
215.0
259.3
152.4
15.38%
11.41%
77
Revenue
¥120.9B
3.53%
1.00×
Cost of revenue
¥84.62B
3.53%
1.00×
Operating expenses
¥21.72B
4.22%
1.07×
Spread over hurdle
(1.73%)