0.795
Revenue¥B
11.88
12.39
12.40
12.67
12.94
13.29
13.47
13.98
14.04
14.07
0.865
1.69%
2.03%
14
14.45
Revenue growth%
21.30
19.75
17.77
18.89
20.85
22.97
23.60
21.81
22.83
22.14
15.99
22.83
21.56
75
18.40
Gross margin%
7.40
5.66
3.27
2.62
5.32
6.29
7.81
7.78
5.58
3.86
20.80
6.29
5.62
90
23.79
Operating margin%
8.31
10.89
11.90
10.50
12.03
14.33
14.27
15.61
16.65
13.99
2.80
14.33
13.01
84
13.99
Net margin%
6.23
9.01
10.29
9.05
7.81
5.48
4.64
6.90
5.42
4.91
19.07
5.42
6.57
87
10.28
P/E ratio (avg)x
26.23
27.01
29.03
29.38
34.58
34.87
38.83
43.50
50.12
47.58
29.27
43.50
34.73
67
6.023
EV/EBITx
14.87
17.53
17.87
17.97
19.52
21.81
22.59
23.73
27.92
29.39
12.83
23.73
20.66
27
11.41
FCF yield (avg)%
27.11
26.98
26.16
26.90
29.87
27.14
28.90
29.15
31.26
33.42
15.71
29.15
28.02
39
18.18
FCF margin%
13.06
10.57
12.96
12.60
11.98
13.04
14.39
12.49
11.75
8.88
13.91
12.49
12.54
32
0.435
FCF / Net incomex
0.178
0.176
0.152
0.149
0.129
0.136
0.147
0.126
0.127
0.128
1.151
0.128
0.141
94
21.18
ROIC%
33.12
31.66
29.45
27.82
28.88
29.85
30.36
30.63
31.18
33.90
6.09
30.63
30.49
67
25.49
Return on equity%
12.33
14.34
12.56
13.48
12.33
12.73
14.28
13.60
10.88
8.83
21.74
12.73
12.65
83
26.74
Return on assets%
28.61
30.86
31.02
32.43
29.76
30.10
28.99
28.51
28.91
26.33
17.40
28.91
29.37
80
105.17
EPS¥
65.37
77.78
84.23
88.61
91.28
98.84
114.06
119.08
115.85
117.38
114.53
5.16%
7.69%
—
21.17
EPS growth%
8.13
10.33
11.10
9.27
9.05
8.10
10.25
11.80
11.08
8.79
21.18
10.25
9.76
80
141.73
Bookvalue per sh¥
76.06
76.91
71.25
68.63
70.95
72.89
71.85
67.65
74.15
70.39
66.26
(0.16%)
0.33%
—
38.90
FCF per share¥
208.49
193.48
208.95
230.41
224.47
238.97
273.27
293.53
319.64
342.35
62.63
8.81%
6.06%
—
135.24
Dividend per sh¥
108.34
115.05
126.31
128.53
141.94
142.67
134.75
120.42
114.87
116.54
74.05
(3.87%)
1.50%
—
21.54
Div yield (avg)%
7.69
9.96
9.10
10.61
9.80
10.33
12.53
14.69
16.26
17.37
9.65
14.69
10.47
89
8.68
Payout ratio%
25.77
23.10
24.64
24.52
24.74
27.51
28.69
26.16
24.35
21.56
25.49
26.16
24.69
85
60.26
Shares (diluted)M
85.71
85.72
85.32
87.99
93.86
104.0
125.2
137.1
151.2
158.1
60.27
10.99%
6.83%
94
29.44
Buyback yield%
2.99
1.85
1.95
3.91
6.73
9.01
6.94
8.57
8.58
9.02
17.89
8.58
6.84
62
0.513
D/E ratiox
1.090
1.156
1.191
1.170
1.245
1.186
1.225
1.178
1.236
1.228
0.665
1.225
1.188
39
2.015
Enterprise value¥B
13.58
14.41
14.96
14.30
13.92
14.71
14.87
15.95
15.41
14.27
16.16
0.49%
(0.16%)
95
11.69
LT debt¥B
6.401
6.374
6.597
7.743
7.410
8.339
8.016
8.771
8.481
9.770
14.88
5.69%
3.82%
58
Revenue
¥14.07B
2.03%
1.00×
Cost of revenue
¥9.848B
2.03%
1.00×
Operating expenses
¥2.906B
2.39%
1.04×
Goodwill & intangibles
15.47%
Spread over hurdle
(4.12%)