14.09
Revenue¥B
36.91
40.03
42.54
46.68
50.10
53.24
57.41
60.65
63.99
69.19
14.76
6.67%
7.17%
25
8.55
Revenue growth%
28.00
27.22
24.31
24.64
25.51
26.14
23.96
25.81
26.01
27.53
22.50
26.01
25.91
29
25.07
Gross margin%
14.77
12.96
15.39
17.55
18.10
19.45
16.86
19.61
22.14
19.66
21.42
19.61
17.82
88
23.98
Operating margin%
7.50
6.45
9.35
8.12
10.31
7.78
5.03
6.19
4.03
5.78
14.89
5.78
6.98
25
10.30
Net margin%
10.09
9.68
9.44
11.13
9.74
12.22
13.51
12.50
12.64
11.48
22.99
12.50
11.31
9
20.97
P/E ratio (avg)x
17.04
16.99
17.46
16.40
16.50
15.17
16.53
16.77
18.49
19.33
19.12
16.77
16.88
36
25.81
EV/EBITx
7.558
6.764
6.645
6.267
5.468
4.771
4.944
5.427
5.074
5.390
35.65
5.074
5.447
84
10.27
FCF yield (avg)%
5.46
6.47
8.33
5.67
3.13
3.85
2.20
1.66
0.40
0.40
19.92
1.66
3.49
60
15.13
FCF margin%
26.08
24.49
24.14
23.06
21.89
21.04
22.89
24.37
24.67
23.27
18.30
23.27
23.71
41
1.268
FCF / Net incomex
1.099
1.248
1.238
1.200
1.357
1.384
1.409
1.606
1.699
1.989
0.323
1.606
1.370
77
27.13
ROIC%
13.86
12.87
15.77
15.99
14.65
14.07
16.95
16.49
18.02
18.65
12.51
16.95
15.88
61
9.52
Return on equity%
15.56
13.72
13.42
12.10
12.37
13.14
14.87
13.12
15.64
17.52
8.14
14.87
13.57
33
2.99
Return on assets%
23.63
21.27
21.84
22.37
24.35
22.38
20.04
18.80
16.11
15.88
3.69
18.80
21.56
17
405.39
EPS¥
285.73
304.41
276.58
256.96
246.01
218.85
210.10
201.79
183.02
174.81
433.82
(6.61%)
(5.12%)
—
11.46
EPS growth%
12.27
11.17
12.18
10.18
12.42
9.72
11.44
8.97
10.67
10.08
2.79
10.08
10.92
76
384.40
Bookvalue per sh¥
112.88
116.90
103.52
89.95
81.16
70.55
61.73
59.28
56.68
56.95
309.09
(6.84%)
(6.28%)
—
368.89
FCF per share¥
684.47
738.70
763.74
900.67
953.99
1,007
1,148
1,221
1,239
1,295
183.54
6.30%
8.48%
—
361.31
Dividend per sh¥
96.76
100.54
96.29
94.70
84.57
80.26
69.40
73.20
68.51
72.92
479.01
(2.92%)
(1.94%)
—
16.56
Div yield (avg)%
0.40
1.16
0.40
1.08
0.40
1.18
0.40
3.20
0.99
3.30
6.95
1.18
1.04
55
23.67
Payout ratio%
8.80
6.94
5.16
3.20
0.75
0.40
0.40
3.27
3.15
2.92
8.93
2.92
3.17
51
35.76
Shares (diluted)M
40.36
43.58
41.31
40.43
42.50
47.38
52.55
59.49
63.47
65.96
35.12
9.19%
5.71%
69
6.39
Buyback yield%
1.68
0.40
0.40
0.40
0.62
2.97
1.57
0.40
0.40
0.64
10.21
0.64
0.51
46
1.489
D/E ratiox
0.817
0.875
1.024
1.016
1.179
1.407
1.403
1.528
1.549
1.715
1.475
1.528
1.291
56
18.83
Enterprise value¥B
95.77
103.0
110.5
120.1
145.3
144.9
141.4
160.1
187.6
197.6
28.64
6.34%
8.86%
30
11.25
LT debt¥B
58.23
59.64
64.97
67.23
73.35
77.12
84.88
80.98
79.73
78.08
29.56
1.26%
2.98%
29
Revenue
¥69.19B
7.17%
1.00×
Cost of revenue
¥32.52B
7.02%
0.99×
Operating expenses
¥16.28B
7.08%
0.99×
Property and equipment
15.38%
Spread over hurdle
(2.98%)