0.634
Revenue¥B
12.53
13.07
13.54
14.20
14.29
14.84
15.47
15.89
16.46
16.91
0.699
3.41%
3.31%
11
11.83
Revenue growth%
22.43
21.69
22.42
22.46
20.16
18.97
19.59
21.70
23.50
23.55
2.37
21.70
22.06
85
28.77
Gross margin%
2.96
1.01
3.46
2.66
1.02
0.40
3.01
3.55
2.87
5.66
23.99
3.01
2.91
5
6.66
Operating margin%
11.00
12.16
11.37
10.51
10.96
10.68
9.76
9.41
9.61
9.69
18.05
9.69
10.60
54
15.77
Net margin%
18.05
19.13
18.19
15.63
15.07
15.04
15.22
17.71
19.44
17.72
18.53
17.71
17.71
59
10.96
P/E ratio (avg)x
46.70
42.88
45.04
43.34
46.14
49.82
50.97
53.08
57.39
54.60
12.99
53.08
48.26
52
25.14
EV/EBITx
32.66
29.41
29.11
26.98
25.90
27.07
29.82
33.01
31.62
31.19
23.88
31.19
29.62
63
22.87
FCF yield (avg)%
20.36
20.90
22.10
19.26
20.05
20.01
18.58
17.14
17.91
19.89
22.14
18.58
19.95
7
29.41
FCF margin%
8.92
10.55
10.21
9.11
10.69
9.35
9.68
6.99
4.91
3.13
2.19
6.99
9.23
80
1.663
FCF / Net incomex
0.424
0.493
0.538
0.532
0.497
0.516
0.517
0.541
0.552
0.594
0.653
0.541
0.525
26
20.45
ROIC%
22.52
20.75
18.73
21.11
21.02
18.37
18.16
18.78
16.90
19.50
27.92
18.37
19.14
23
24.04
Return on equity%
21.31
23.64
26.03
23.95
22.54
25.24
25.64
22.94
25.45
24.68
3.01
25.24
24.32
35
15.21
Return on assets%
19.13
16.58
14.08
11.51
11.44
13.28
11.35
8.59
7.87
4.96
8.19
8.59
11.47
50
142.29
EPS¥
244.26
244.04
234.95
237.87
244.48
290.36
299.16
338.78
387.45
433.90
158.61
12.16%
6.66%
—
22.54
EPS growth%
9.57
8.41
5.80
4.75
6.66
4.33
2.56
0.40
0.40
0.40
24.77
0.40
4.54
59
174.46
Bookvalue per sh¥
125.55
138.87
130.57
120.73
119.59
135.14
147.76
163.01
177.03
164.72
218.91
6.61%
2.58%
—
43.63
FCF per share¥
164.09
160.01
168.62
158.17
173.49
169.23
193.50
209.10
210.42
235.35
183.47
6.29%
3.58%
—
124.76
Dividend per sh¥
68.72
76.50
84.46
81.69
82.19
89.47
81.86
74.80
77.60
69.86
88.39
(3.20%)
0.63%
—
20.00
Div yield (avg)%
0.40
2.51
3.90
1.32
1.18
4.00
3.44
0.72
0.40
3.35
15.56
3.35
1.92
76
17.58
Payout ratio%
8.03
6.22
3.26
5.29
6.75
6.28
6.00
8.25
5.71
3.58
15.63
6.00
6.11
53
50.10
Shares (diluted)M
67.20
63.89
74.02
84.37
88.98
83.89
97.35
108.2
122.2
129.0
50.04
7.71%
7.39%
75
14.54
Buyback yield%
15.19
12.71
13.16
12.46
13.14
11.64
11.79
13.06
12.17
12.53
15.72
12.17
12.62
23
1.381
D/E ratiox
1.747
1.909
2.146
2.029
2.068
2.039
2.114
1.932
2.209
2.461
0.185
2.114
2.054
91
11.86
Enterprise value¥B
10.47
9.697
8.765
9.797
8.922
9.951
10.55
11.13
10.13
11.27
3.364
4.78%
1.41%
89
6.492
LT debt¥B
8.659
8.274
7.946
8.490
9.139
9.900
11.72
11.55
12.63
14.02
13.10
8.94%
5.31%
16
Revenue
¥16.91B
3.31%
1.00×
Cost of revenue
¥8.842B
3.14%
0.98×
Operating expenses
¥4.110B
3.59%
1.03×
Spread over hurdle
16.97%