74.78
Revenue¥B
57.18
59.14
60.80
63.22
65.80
68.11
69.68
73.21
76.23
78.32
82.28
3.55%
3.33%
6
20.11
Revenue growth%
27.36
26.36
27.29
25.50
22.98
22.49
21.31
21.22
20.40
21.74
19.11
21.31
22.74
68
13.99
Gross margin%
6.09
7.87
7.80
5.83
3.10
3.83
1.83
4.53
5.33
4.39
16.98
4.39
4.93
22
5.82
Operating margin%
16.03
15.43
12.97
15.09
16.64
17.04
19.35
18.73
20.28
23.27
26.26
19.35
16.84
89
13.56
Net margin%
25.62
27.12
26.48
23.53
24.32
26.02
26.13
25.56
26.09
27.53
19.50
26.09
26.06
16
11.76
P/E ratio (avg)x
28.33
28.08
28.65
25.10
24.29
23.12
24.47
26.65
23.78
24.94
22.14
24.47
25.02
82
37.81
EV/EBITx
26.32
28.12
28.64
28.04
25.87
26.67
24.06
22.91
21.47
19.88
27.04
22.91
26.09
54
4.34
FCF yield (avg)%
19.71
19.51
17.03
19.75
20.06
20.77
18.88
16.33
15.20
16.32
20.72
16.33
19.19
70
13.22
FCF margin%
29.97
28.31
25.95
22.99
23.20
22.03
21.36
18.69
16.77
16.68
5.61
18.69
22.51
73
0.703
FCF / Net incomex
1.757
1.890
1.724
1.593
1.672
1.617
1.787
1.658
1.707
1.538
1.150
1.658
1.690
27
18.73
ROIC%
12.78
14.49
16.47
14.90
14.58
11.76
10.53
11.36
14.35
16.93
10.39
11.76
14.42
88
20.58
Return on equity%
12.32
12.40
13.10
10.31
10.64
13.25
12.36
13.19
10.78
13.53
13.43
13.19
12.38
72
21.17
Return on assets%
3.22
5.21
3.96
2.45
4.25
6.94
9.39
9.46
6.56
4.87
7.42
6.94
5.04
76
136.24
EPS¥
69.48
65.16
59.61
59.89
66.55
71.78
66.15
70.64
74.54
80.54
141.02
3.89%
0.87%
—
3.65
EPS growth%
16.94
16.63
14.33
14.99
15.36
16.39
17.14
19.08
17.42
14.90
24.13
17.14
16.51
5
97.88
Bookvalue per sh¥
174.16
204.34
214.47
226.56
261.93
259.36
262.12
264.86
266.93
305.32
188.68
3.11%
6.41%
—
189.17
FCF per share¥
49.70
56.98
56.58
67.05
80.18
77.00
77.77
85.66
95.61
108.40
90.58
6.22%
8.89%
—
172.24
Dividend per sh¥
223.71
227.25
219.48
224.23
217.56
207.84
195.68
194.45
204.29
229.56
231.38
1.08%
(0.20%)
—
3.37
Div yield (avg)%
24.60
23.95
22.96
20.95
22.12
19.68
21.19
23.50
24.11
22.04
13.16
22.04
22.54
23
15.76
Payout ratio%
30.30
29.18
26.37
28.85
29.40
30.18
29.68
27.21
29.64
30.25
24.20
29.68
29.52
94
177.5
Shares (diluted)M
286.7
310.1
362.7
365.1
436.6
472.9
532.8
522.2
547.2
650.3
172.4
8.30%
8.46%
57
29.35
Buyback yield%
2.56
0.72
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
17.92
0.40
0.40
15
1.324
D/E ratiox
1.335
1.287
1.229
1.057
0.916
0.813
0.693
0.653
0.700
0.720
1.042
0.700
0.864
46
59.82
Enterprise value¥B
50.27
49.68
57.49
66.57
76.36
73.67
77.22
90.79
90.37
98.33
22.46
5.19%
8.22%
41
11.62
LT debt¥B
5.352
5.459
5.842
6.177
6.511
6.121
5.833
5.621
5.493
5.140
49.88
(4.62%)
(1.21%)
62
Revenue
¥78.32B
3.33%
1.00×
Cost of revenue
¥50.02B
3.23%
0.99×
Operating expenses
¥19.52B
3.31%
1.00×
Goodwill & intangibles
15.02%
Spread over hurdle
(2.89%)