57.42
Revenue¥B
38.65
40.02
42.11
43.94
44.87
46.83
48.71
50.34
51.37
52.49
60.64
3.19%
3.61%
42
14.15
Revenue growth%
20.17
22.13
24.63
24.09
21.18
18.90
19.04
19.69
20.41
17.75
14.78
19.04
20.29
29
26.20
Gross margin%
22.68
24.71
22.75
21.80
19.64
21.56
22.62
23.48
23.82
24.08
8.48
23.48
22.71
50
23.53
Operating margin%
6.25
7.02
4.90
7.85
9.89
6.89
6.81
8.69
8.62
8.69
28.28
8.62
7.43
35
27.87
Net margin%
3.98
2.58
2.35
2.18
0.85
0.40
1.73
0.40
0.40
0.40
8.79
0.40
1.29
41
10.12
P/E ratio (avg)x
36.59
38.02
35.73
36.68
40.34
38.48
43.47
48.44
47.06
48.75
21.96
47.06
39.41
93
6.110
EV/EBITx
19.12
17.35
16.74
15.58
16.54
15.18
16.45
16.29
14.74
14.39
28.81
15.18
16.37
63
3.92
FCF yield (avg)%
1.44
1.47
0.50
2.07
2.24
0.95
1.07
1.39
3.54
2.21
29.75
1.39
1.45
78
6.67
FCF margin%
22.50
22.50
24.04
21.58
20.82
22.48
23.77
22.48
19.72
22.31
18.23
22.48
22.48
45
0.335
FCF / Net incomex
0.158
0.149
0.171
0.165
0.160
0.158
0.178
0.201
0.203
0.233
0.883
0.201
0.168
87
10.13
ROIC%
18.32
18.86
15.95
17.05
19.29
17.30
17.78
17.95
16.19
16.76
3.83
17.30
17.54
66
10.31
Return on equity%
20.96
22.03
23.81
22.22
20.38
17.61
20.45
21.56
23.84
24.96
10.00
21.56
21.80
33
28.83
Return on assets%
7.99
5.73
8.48
6.02
5.42
3.95
3.50
4.21
5.66
4.06
29.25
4.06
5.54
81
211.57
EPS¥
109.53
115.34
123.67
116.60
101.91
88.50
81.70
74.02
71.33
76.60
218.27
(5.55%)
(4.91%)
—
17.78
EPS growth%
10.69
10.32
12.43
13.49
11.73
10.03
7.85
6.01
6.63
5.59
25.26
6.63
10.18
75
41.49
Bookvalue per sh¥
171.68
170.07
176.78
200.02
181.54
191.18
194.36
198.80
190.61
203.25
212.74
2.28%
2.94%
—
214.64
FCF per share¥
155.57
151.53
149.90
165.06
174.43
165.29
158.44
162.62
183.53
176.42
81.10
0.23%
0.78%
—
115.25
Dividend per sh¥
130.70
134.78
134.94
155.76
155.22
179.77
196.52
200.57
198.96
206.61
54.17
5.89%
5.10%
—
4.10
Div yield (avg)%
16.60
19.26
20.19
19.92
18.27
18.62
18.92
20.80
22.99
21.57
12.72
20.80
19.59
24
5.30
Payout ratio%
20.41
22.31
23.71
24.63
27.49
27.79
26.77
25.14
22.19
19.36
17.30
25.14
24.17
52
163.7
Shares (diluted)M
171.4
172.0
161.3
159.9
160.9
180.3
180.1
196.9
220.6
247.2
158.4
8.97%
3.47%
64
25.03
Buyback yield%
23.78
22.01
24.93
25.87
25.88
23.64
24.90
25.98
24.21
21.71
5.63
24.21
24.55
82
0.464
D/E ratiox
0.536
0.511
0.477
0.452
0.476
0.475
0.419
0.424
0.456
0.436
0.167
0.436
0.465
16
43.72
Enterprise value¥B
10.22
9.692
8.688
9.204
8.593
8.987
7.956
8.416
7.414
6.510
17.71
(5.40%)
(5.24%)
46
24.32
LT debt¥B
21.09
22.33
25.56
27.59
28.47
29.62
28.58
32.76
31.83
33.48
34.90
3.29%
5.49%
35
Revenue
¥52.49B
3.61%
1.00×
Cost of revenue
¥30.46B
3.49%
0.99×
Operating expenses
¥12.93B
4.25%
1.06×
Goodwill & intangibles
15.38%
Spread over hurdle
(3.35%)