21.49
Revenue¥B
26.31
27.60
28.93
30.54
32.07
33.10
33.93
34.73
36.44
37.64
23.15
3.26%
4.05%
21
4.03
Revenue growth%
12.25
12.69
15.09
12.20
10.80
13.16
14.72
13.12
13.68
15.38
5.52
13.68
13.14
58
4.84
Gross margin%
15.19
12.53
15.41
12.76
12.95
14.03
12.46
13.15
10.26
10.81
29.29
12.46
12.85
19
7.18
Operating margin%
26.24
24.48
22.27
22.63
23.00
23.96
23.98
23.68
26.42
26.99
6.13
23.98
23.97
38
21.65
Net margin%
11.23
11.41
12.65
9.69
10.65
9.83
11.56
12.54
12.30
11.62
17.90
11.62
11.49
47
29.18
P/E ratio (avg)x
35.30
36.99
38.40
37.80
42.12
39.35
45.54
50.54
58.49
58.71
7.909
50.54
40.74
74
24.03
EV/EBITx
36.39
34.96
34.10
38.59
37.09
34.95
36.86
35.96
41.37
47.61
7.100
36.86
36.63
28
19.45
FCF yield (avg)%
6.54
3.79
6.30
7.24
8.70
10.58
10.24
10.92
11.61
11.46
28.45
10.92
9.47
47
6.90
FCF margin%
0.40
0.57
0.40
0.66
0.40
2.07
1.13
1.13
3.69
1.88
23.94
1.88
0.89
24
0.272
FCF / Net incomex
1.582
1.547
1.625
1.493
1.408
1.528
1.628
1.487
1.435
1.478
1.310
1.487
1.510
30
17.14
ROIC%
5.36
2.84
3.27
4.08
2.61
2.40
3.48
0.80
0.40
1.69
7.08
1.69
2.72
36
19.68
Return on equity%
9.29
6.31
9.25
11.75
14.52
12.60
12.90
11.42
9.26
7.45
17.08
11.42
10.36
6
5.82
Return on assets%
10.13
11.97
12.59
10.83
9.41
8.35
7.45
9.09
7.48
5.15
6.60
7.48
9.25
63
210.57
EPS¥
145.89
163.56
173.78
182.31
170.62
183.24
177.14
201.39
231.21
250.12
223.76
7.95%
6.77%
—
20.11
EPS growth%
18.61
20.75
21.44
23.70
20.85
20.90
23.31
22.03
20.62
22.58
23.76
22.03
21.17
89
142.13
Bookvalue per sh¥
121.51
108.80
115.30
125.65
126.55
140.18
128.39
131.76
143.85
131.64
252.19
0.79%
(0.41%)
—
249.18
FCF per share¥
257.88
293.86
328.11
349.54
320.61
329.13
358.74
364.94
365.86
382.50
152.44
3.59%
3.02%
—
199.76
Dividend per sh¥
222.83
203.52
182.05
193.23
187.41
194.27
184.72
173.18
152.40
136.01
55.15
(6.21%)
(6.10%)
—
21.49
Div yield (avg)%
3.17
4.85
6.88
6.07
8.03
8.93
9.11
7.92
5.24
4.46
28.10
7.92
6.47
27
10.56
Payout ratio%
10.39
8.57
9.31
11.35
14.29
12.57
13.92
14.30
15.63
15.16
13.26
14.30
13.25
54
75.48
Shares (diluted)M
78.02
85.39
92.93
96.55
93.11
86.78
100.1
95.77
105.6
107.5
75.47
2.91%
3.13%
55
16.81
Buyback yield%
20.08
19.64
20.35
17.70
16.32
18.47
17.74
17.37
15.22
15.43
4.88
17.37
17.72
50
1.619
D/E ratiox
0.977
1.037
1.126
0.987
1.020
0.983
1.046
0.993
1.018
0.919
0.639
0.993
1.005
77
18.96
Enterprise value¥B
16.55
17.14
19.51
22.36
24.29
26.57
30.86
29.86
35.20
33.81
23.97
6.84%
6.86%
32
19.83
LT debt¥B
25.59
25.60
28.10
29.09
28.30
30.00
32.64
29.99
27.75
28.56
3.189
0.18%
1.27%
49
Revenue
¥37.64B
4.05%
1.00×
Cost of revenue
¥20.99B
4.20%
1.02×
Operating expenses
¥5.201B
4.01%
1.00×
Spread over hurdle
21.08%