83.46
Revenue¥B
67.85
68.11
70.65
72.72
74.83
75.60
77.32
79.44
81.78
81.74
87.10
1.78%
1.96%
34
11.40
Revenue growth%
26.91
24.66
22.58
24.88
25.21
22.54
23.37
25.20
26.29
26.67
14.59
25.20
25.04
7
12.92
Gross margin%
10.65
9.62
11.48
11.81
8.94
11.67
11.55
14.26
12.87
11.99
9.24
11.99
11.61
80
22.53
Operating margin%
5.19
4.83
5.40
5.85
3.76
2.55
1.33
3.67
1.47
0.40
28.72
1.47
3.71
16
26.82
Net margin%
7.14
6.25
7.31
7.64
5.19
2.90
5.27
3.52
1.98
0.40
10.93
2.90
5.23
23
13.51
P/E ratio (avg)x
9.321
10.22
9.013
9.387
8.620
8.028
8.281
8.978
8.540
8.052
15.28
8.281
8.799
93
32.08
EV/EBITx
26.77
24.49
23.24
23.47
22.20
23.92
26.79
26.52
25.50
23.47
12.12
25.50
24.20
46
28.10
FCF yield (avg)%
18.43
20.10
22.46
20.47
19.53
16.80
16.23
14.12
16.32
15.48
11.39
16.23
17.61
26
24.16
FCF margin%
15.28
12.87
13.79
12.31
14.72
16.23
16.90
15.11
17.20
17.56
18.95
16.90
15.20
57
0.244
FCF / Net incomex
0.375
0.359
0.341
0.306
0.319
0.317
0.280
0.235
0.232
0.209
1.523
0.235
0.312
60
26.30
ROIC%
2.87
0.40
0.75
0.40
0.40
0.40
2.82
3.28
5.27
4.75
8.09
3.28
1.78
8
23.49
Return on equity%
21.07
18.55
18.68
18.12
20.58
21.58
23.58
24.78
27.60
28.61
10.69
24.78
21.33
20
29.09
Return on assets%
28.80
27.00
25.99
28.98
28.13
28.55
25.99
28.31
27.98
25.09
8.16
27.98
28.06
37
119.81
EPS¥
120.00
119.90
138.48
153.19
162.06
156.17
162.35
164.08
164.46
178.66
122.60
1.97%
4.27%
—
28.75
EPS growth%
7.94
6.52
5.10
4.99
3.30
1.10
2.27
2.79
0.40
1.12
19.67
1.12
3.04
89
90.42
Bookvalue per sh¥
191.08
187.15
208.00
218.17
247.05
283.98
322.60
373.52
388.64
407.65
22.40
10.54%
9.16%
—
52.41
FCF per share¥
141.95
154.99
155.94
176.34
190.76
211.32
219.72
244.51
284.84
314.00
118.20
10.48%
10.15%
—
64.34
Dividend per sh¥
119.92
112.83
110.54
105.41
112.60
121.49
115.33
125.32
132.03
145.36
33.29
5.24%
2.32%
—
21.27
Div yield (avg)%
24.42
25.98
28.87
28.09
27.03
26.32
24.84
26.58
24.62
23.39
20.96
24.84
26.15
47
9.21
Payout ratio%
19.13
17.35
16.93
18.54
17.49
14.92
15.93
16.88
16.27
14.61
3.71
15.93
16.91
39
159.9
Shares (diluted)M
186.5
213.9
215.8
224.9
267.2
296.4
303.5
336.4
369.1
374.1
166.4
6.96%
7.13%
12
25.51
Buyback yield%
13.18
12.45
10.13
11.96
13.79
12.66
12.02
11.21
14.17
16.50
18.58
12.66
12.56
44
1.378
D/E ratiox
0.640
0.628
0.551
0.544
0.483
0.438
0.395
0.361
0.361
0.311
0.114
0.361
0.460
29
64.33
Enterprise value¥B
88.47
88.79
80.80
80.41
79.43
74.82
69.54
71.80
66.17
64.31
63.39
(4.14%)
(2.06%)
29
101.7
LT debt¥B
82.19
84.56
94.54
96.12
111.2
108.2
121.0
115.5
109.7
111.8
75.18
0.11%
2.49%
62
Revenue
¥81.74B
1.96%
1.00×
Cost of revenue
¥56.45B
1.93%
1.00×
Operating expenses
¥12.49B
2.05%
1.01×
Goodwill & intangibles
16.83%
Spread over hurdle
(2.76%)