35.69
Revenue¥B
63.57
67.37
72.87
76.84
81.19
86.70
92.21
98.59
103.2
111.0
38.76
6.45%
6.17%
43
12.52
Revenue growth%
10.91
10.10
7.66
7.99
9.40
8.40
5.49
8.22
10.89
12.04
3.34
8.40
8.90
59
8.89
Gross margin%
6.42
5.77
8.39
8.69
11.47
11.94
14.18
13.47
10.60
7.87
27.39
11.94
9.65
59
10.59
Operating margin%
7.90
9.92
9.98
7.86
10.54
9.31
10.13
11.71
9.90
9.24
21.37
9.90
9.91
69
28.41
Net margin%
25.93
25.38
28.16
25.28
22.59
25.09
26.60
24.13
23.50
24.62
18.56
24.62
25.19
44
26.32
P/E ratio (avg)x
65.66
70.38
69.23
79.48
90.27
106.4
114.7
129.5
138.7
160.0
32.97
129.5
98.34
24
21.35
EV/EBITx
24.95
22.92
19.60
17.11
16.63
16.33
17.41
16.50
16.24
13.95
37.34
16.33
16.87
41
16.51
FCF yield (avg)%
21.65
22.29
23.95
26.54
23.61
24.75
21.77
23.42
25.00
27.41
18.30
24.75
23.78
30
10.45
FCF margin%
15.62
16.01
16.52
18.59
15.85
18.72
19.31
19.93
20.95
19.65
19.99
19.65
18.66
18
0.107
FCF / Net incomex
1.598
1.578
1.653
1.842
1.844
2.028
2.277
2.237
2.312
2.617
0.475
2.277
1.936
95
4.68
ROIC%
27.20
29.28
30.03
28.75
30.38
33.30
30.43
32.19
31.49
33.06
27.80
32.19
30.41
26
21.70
Return on equity%
28.33
27.89
29.16
31.42
29.19
27.82
25.30
22.73
21.82
23.21
19.45
23.21
27.86
79
16.32
Return on assets%
33.98
33.30
34.74
32.29
34.14
32.53
34.08
35.76
38.57
40.25
3.46
35.76
34.11
45
184.96
EPS¥
201.87
237.13
257.05
249.43
289.36
293.92
338.63
334.07
345.88
346.84
201.40
3.69%
6.36%
—
25.19
EPS growth%
9.91
12.07
10.73
11.99
9.55
7.85
5.00
3.94
3.53
2.62
20.56
3.94
8.70
48
82.40
Bookvalue per sh¥
190.43
200.19
204.11
222.29
218.35
231.70
243.80
236.76
265.48
276.47
277.60
4.83%
4.33%
—
270.29
FCF per share¥
125.75
136.84
162.64
192.99
214.39
218.30
210.61
236.14
238.69
253.95
148.29
3.44%
7.09%
—
128.61
Dividend per sh¥
62.81
63.05
64.88
70.33
67.04
70.26
65.51
67.50
75.61
80.42
148.02
3.71%
2.07%
—
24.07
Div yield (avg)%
20.18
21.76
23.84
25.04
23.97
25.36
26.79
24.59
23.04
23.60
23.58
24.59
23.90
43
20.71
Payout ratio%
10.24
12.90
10.13
7.54
7.13
6.59
9.13
8.90
6.65
6.55
16.74
6.65
8.22
39
192.5
Shares (diluted)M
207.7
199.0
197.3
203.2
220.5
222.6
210.5
223.3
233.2
202.5
202.1
(1.69%)
(0.33%)
27
21.63
Buyback yield%
15.57
13.48
11.08
13.79
12.47
11.12
9.85
12.15
11.32
12.67
25.76
11.32
12.31
80
1.435
D/E ratiox
0.963
0.991
1.038
1.069
1.052
1.173
1.150
1.098
1.000
1.028
0.371
1.098
1.045
45
64.79
Enterprise value¥B
14.86
16.67
16.37
17.36
20.25
21.94
22.03
24.70
28.44
29.33
137.0
7.69%
8.99%
16
109.7
LT debt¥B
30.45
28.67
31.68
31.61
36.76
36.63
39.88
43.15
41.16
42.78
22.26
3.08%
3.43%
63
Revenue
¥111.0B
6.17%
1.00×
Cost of revenue
¥71.14B
5.90%
0.98×
Operating expenses
¥18.67B
6.98%
1.08×
Goodwill & intangibles
18.31%
Spread over hurdle
(1.38%)