33.08
Revenue¥B
16.97
18.58
19.75
21.07
22.20
24.06
25.97
28.46
30.15
32.71
36.59
8.06%
7.34%
77
6.17
Revenue growth%
14.84
13.20
12.38
10.02
8.57
5.58
8.24
9.63
10.07
9.51
26.51
9.51
9.82
32
18.95
Gross margin%
14.78
15.28
16.96
17.01
17.38
16.25
16.48
17.67
16.97
19.96
3.18
16.97
16.97
30
10.98
Operating margin%
6.51
8.61
8.81
7.91
6.62
7.15
8.76
5.81
8.73
9.55
29.69
8.73
8.26
89
4.90
Net margin%
14.12
16.03
14.20
12.57
11.48
9.83
8.38
10.91
12.38
14.08
5.85
10.91
12.47
77
12.95
P/E ratio (avg)x
22.33
19.27
17.15
14.57
13.23
13.55
13.43
12.53
12.18
12.17
36.49
12.53
13.49
25
17.65
EV/EBITx
19.97
19.84
18.73
17.92
19.52
18.99
18.04
18.98
18.18
16.73
18.44
18.18
18.86
66
23.63
FCF yield (avg)%
32.38
35.11
37.25
38.55
38.49
35.80
35.40
36.88
36.68
37.06
11.02
36.68
36.78
82
8.44
FCF margin%
22.20
21.26
19.79
20.29
22.14
20.42
18.59
20.67
21.00
18.20
10.69
20.42
20.54
85
1.784
FCF / Net incomex
1.396
1.568
1.437
1.508
1.677
1.850
2.083
1.969
2.133
2.358
0.871
2.083
1.764
90
22.12
ROIC%
25.61
23.76
26.27
24.80
25.77
25.96
26.94
25.03
27.61
28.98
11.12
26.94
25.87
82
15.12
Return on equity%
22.20
23.22
24.50
26.00
25.24
26.74
27.32
28.10
30.18
29.05
10.77
28.10
26.37
94
9.08
Return on assets%
26.73
25.45
23.10
25.80
24.59
25.28
27.64
26.90
29.14
26.95
22.77
26.95
26.27
25
333.29
EPS¥
246.49
257.02
278.05
322.62
300.84
341.39
338.60
340.91
315.85
327.83
351.23
1.73%
3.58%
—
22.31
EPS growth%
11.60
11.24
11.93
12.61
12.73
14.94
14.99
12.91
14.20
11.78
23.16
14.20
12.67
43
307.95
Bookvalue per sh¥
237.81
237.89
261.78
306.44
318.56
337.75
363.25
382.33
454.16
452.18
79.32
7.26%
7.05%
—
132.17
FCF per share¥
361.40
337.15
326.31
359.11
367.64
354.92
328.82
333.37
338.77
338.60
351.23
(1.63%)
0.34%
—
297.77
Dividend per sh¥
316.87
360.98
410.87
392.59
425.90
479.62
520.95
581.49
615.45
706.43
376.28
10.65%
9.16%
—
23.13
Div yield (avg)%
21.19
23.87
23.51
23.54
21.72
21.04
19.58
19.44
16.86
14.24
7.83
19.44
21.12
74
23.64
Payout ratio%
7.53
9.29
10.20
13.20
12.85
15.14
14.63
14.13
13.19
15.73
29.79
14.63
13.19
36
39.98
Shares (diluted)M
31.57
29.72
26.30
24.68
24.90
21.37
20.94
19.53
21.06
20.95
41.49
(3.39%)
(4.74%)
50
20.81
Buyback yield%
12.14
11.46
9.04
8.03
7.04
6.63
6.13
5.04
7.24
9.27
10.55
6.63
7.63
54
0.991
D/E ratiox
0.515
0.522
0.501
0.500
0.586
0.681
0.758
0.895
0.891
0.925
1.641
0.891
0.634
79
7.525
Enterprise value¥B
19.79
19.50
20.08
18.73
20.33
21.91
23.25
20.05
21.59
19.13
33.06
(1.21%)
0.20%
25
12.59
LT debt¥B
12.49
13.57
14.02
13.48
15.03
15.97
16.78
17.06
18.61
17.62
29.45
3.24%
4.18%
92
Revenue
¥32.71B
7.34%
1.00×
Cost of revenue
¥22.89B
7.34%
1.00×
Operating expenses
¥5.963B
7.59%
1.02×
Goodwill & intangibles
16.99%
Spread over hurdle
(5.83%)