28.57
Revenue¥B
30.37
32.85
34.55
36.29
38.84
42.59
46.19
48.60
51.38
53.88
31.96
6.77%
6.53%
24
24.81
Revenue growth%
14.30
12.64
14.72
12.23
14.61
13.92
14.51
11.93
13.19
11.24
7.85
13.19
13.55
10
8.98
Gross margin%
15.73
13.89
11.40
11.45
10.78
11.33
8.38
9.24
8.95
8.00
22.94
8.95
11.06
83
2.62
Operating margin%
0.40
0.40
1.28
3.84
4.45
1.81
1.21
3.60
5.85
3.70
13.53
3.60
2.70
84
12.08
Net margin%
20.44
18.42
16.58
17.88
15.02
16.45
19.32
20.01
17.77
18.59
3.86
18.59
18.15
61
28.45
P/E ratio (avg)x
24.35
27.24
27.69
30.71
27.63
24.86
26.56
29.88
31.65
35.51
37.75
29.88
27.66
45
9.193
EV/EBITx
23.43
20.94
20.78
19.40
17.51
17.60
15.80
13.61
13.51
12.69
28.91
13.61
17.56
47
28.79
FCF yield (avg)%
5.57
5.50
3.93
5.84
3.28
2.63
5.26
2.43
4.35
4.01
12.08
4.01
4.18
64
25.63
FCF margin%
2.02
3.13
3.96
1.93
1.92
0.40
2.37
0.91
0.40
1.12
18.27
0.91
1.93
23
1.008
FCF / Net incomex
1.827
1.942
1.896
2.053
2.216
2.499
2.475
2.518
2.283
2.084
0.654
2.475
2.150
54
16.94
ROIC%
11.01
8.84
5.98
4.61
7.47
7.78
10.43
8.94
6.39
7.94
3.76
7.94
7.86
31
10.32
Return on equity%
5.47
3.39
2.27
0.77
0.40
0.42
0.40
3.26
3.21
4.81
22.31
3.21
2.74
78
17.65
Return on assets%
19.17
17.78
18.65
18.59
19.00
17.26
17.19
15.65
15.91
16.16
22.88
16.16
17.52
34
281.59
EPS¥
79.61
88.29
96.47
97.81
88.91
94.05
87.90
94.77
100.70
105.18
312.18
3.42%
3.74%
—
25.81
EPS growth%
1.96
0.40
1.53
4.05
2.08
0.40
0.40
1.06
0.40
0.40
6.20
0.40
0.73
58
162.88
Bookvalue per sh¥
140.04
145.18
164.14
184.30
203.60
202.52
224.81
256.77
308.70
311.03
204.04
8.84%
9.54%
—
134.19
FCF per share¥
303.40
334.96
370.98
405.72
493.89
579.50
694.30
787.83
835.79
1,011
72.88
15.40%
15.03%
—
276.78
Dividend per sh¥
50.25
51.60
55.11
54.26
50.99
47.75
41.86
42.47
44.11
41.48
69.66
(4.05%)
(2.16%)
—
23.05
Div yield (avg)%
11.85
12.60
14.47
13.79
15.87
13.14
13.60
11.89
12.05
13.43
5.47
13.14
13.29
78
11.33
Payout ratio%
6.66
5.74
4.24
5.52
7.87
5.97
5.48
6.56
7.27
6.52
2.24
6.52
6.25
6
62.40
Shares (diluted)M
52.89
48.21
44.09
38.87
42.29
38.45
40.83
42.78
41.53
44.80
63.77
1.16%
(0.78%)
5
29.08
Buyback yield%
15.25
18.11
20.45
20.66
19.55
17.61
17.39
16.71
17.59
16.63
13.71
17.39
17.60
20
1.508
D/E ratiox
0.331
0.343
0.335
0.346
0.407
0.455
0.489
0.485
0.540
0.565
0.271
0.489
0.431
21
17.01
Enterprise value¥B
16.97
15.90
14.47
15.11
15.00
15.67
13.73
12.27
13.11
14.01
20.48
(1.36%)
(2.66%)
85
5.050
LT debt¥B
45.67
44.55
50.33
55.83
64.38
73.07
86.39
83.13
82.66
87.67
26.83
6.37%
8.05%
54
Revenue
¥53.88B
6.53%
1.00×
Cost of revenue
¥27.50B
6.71%
1.02×
Operating expenses
¥9.722B
6.39%
0.99×
Cash and investments
16.41%
Spread over hurdle
14.41%