27.67
Revenue¥B
17.19
18.45
19.63
21.30
23.24
25.31
27.48
29.91
31.41
33.48
29.01
7.58%
7.78%
24
4.59
Revenue growth%
7.21
5.28
3.07
3.00
2.09
2.21
0.43
0.70
0.40
0.40
8.74
0.43
2.15
31
20.56
Gross margin%
4.12
4.42
6.66
5.09
6.26
6.43
3.63
6.00
8.20
10.63
13.44
6.43
6.13
93
8.75
Operating margin%
20.11
21.68
21.40
23.86
24.42
24.21
24.32
24.03
25.03
27.08
17.43
24.32
24.12
24
8.81
Net margin%
6.76
8.95
11.75
13.70
11.49
14.12
14.80
13.25
15.89
16.09
8.98
14.80
13.48
7
11.64
P/E ratio (avg)x
41.58
44.00
44.26
48.25
53.27
58.23
55.47
52.90
49.96
48.02
26.43
52.90
49.11
28
36.06
EV/EBITx
28.64
27.30
27.74
30.37
34.47
34.27
36.89
42.26
39.79
38.44
15.60
38.44
34.37
8
3.24
FCF yield (avg)%
11.38
8.66
9.76
12.25
12.49
13.39
10.95
12.18
9.74
8.94
24.13
10.95
11.17
32
12.59
FCF margin%
0.40
2.47
1.23
0.40
3.19
4.31
1.65
2.12
2.83
4.81
20.64
2.83
2.30
67
0.945
FCF / Net incomex
1.605
1.814
2.103
2.252
2.429
2.589
2.695
3.070
3.005
3.354
1.638
3.005
2.509
75
13.49
ROIC%
10.88
8.54
5.74
5.04
5.65
7.04
6.41
8.30
8.40
8.68
12.78
8.30
7.67
41
5.44
Return on equity%
15.20
12.57
13.72
13.32
13.80
15.99
13.26
12.54
10.62
10.90
10.77
12.54
13.29
63
3.86
Return on assets%
14.61
12.77
11.92
14.19
15.26
16.53
14.52
12.26
10.86
12.73
2.50
12.73
13.48
18
86.12
EPS¥
497.35
571.10
625.11
634.30
668.44
710.96
671.13
692.62
683.79
723.24
89.51
1.59%
3.24%
—
19.20
EPS growth%
11.36
12.48
13.26
11.96
10.77
11.41
13.58
13.24
10.85
9.13
29.97
11.41
11.68
26
395.56
Bookvalue per sh¥
279.46
307.68
283.57
291.52
313.35
338.26
313.88
352.48
393.89
379.70
299.70
3.92%
3.45%
—
202.26
FCF per share¥
264.07
278.97
294.00
302.12
310.18
366.50
396.82
423.15
455.34
444.68
154.67
7.47%
6.66%
—
99.71
Dividend per sh¥
223.16
246.04
225.63
209.22
208.32
229.95
209.10
219.15
214.31
213.57
295.52
0.50%
(1.48%)
—
15.04
Div yield (avg)%
22.94
20.13
22.18
20.24
21.77
21.73
18.74
19.92
21.09
20.82
19.05
20.82
20.95
35
18.73
Payout ratio%
10.66
13.24
14.94
17.43
16.92
14.14
14.16
13.61
15.66
13.71
23.13
14.14
14.15
37
60.00
Shares (diluted)M
72.41
84.97
98.73
102.6
120.6
118.5
139.2
134.6
134.6
138.8
59.95
2.85%
6.02%
90
26.98
Buyback yield%
21.43
22.10
24.09
21.44
20.75
22.71
23.19
23.52
24.66
25.63
28.79
23.52
22.95
20
1.339
D/E ratiox
0.533
0.585
0.585
0.617
0.557
0.560
0.541
0.519
0.472
0.483
1.127
0.519
0.549
84
19.21
Enterprise value¥B
4.882
5.596
5.722
5.963
7.085
7.469
8.455
9.265
11.13
11.18
15.35
9.55%
10.49%
6
22.22
LT debt¥B
18.32
17.99
18.61
19.85
22.15
23.08
24.89
24.53
26.46
27.53
5.490
4.44%
5.28%
66
Revenue
¥33.48B
7.78%
1.00×
Cost of revenue
¥20.94B
7.63%
0.99×
Operating expenses
¥7.549B
8.04%
1.02×
Spread over hurdle
(5.47%)