2.576
Revenue¥B
16.56
17.88
19.30
20.63
22.54
24.63
26.82
29.18
31.40
2.736
3.224
8.76%
8.02%
90
2.22
Revenue growth%
20.40
22.38
22.07
22.84
24.04
21.50
18.70
19.70
16.87
8.92
21.23
19.70
21.50
29
21.08
Gross margin%
22.05
24.99
24.86
22.05
23.42
24.39
26.43
26.14
26.10
3.09
19.60
26.10
24.62
51
10.26
Operating margin%
9.94
8.89
6.11
3.79
1.52
0.40
0.40
0.40
0.40
7.34
18.53
0.40
2.65
86
9.79
Net margin%
18.37
19.46
17.28
15.62
15.85
17.07
18.11
15.86
15.81
17.97
4.93
15.86
17.17
65
21.27
P/E ratio (avg)x
15.99
16.13
18.52
20.60
21.27
22.70
23.78
24.87
26.28
6.066
32.18
23.78
20.94
23
18.84
EV/EBITx
17.01
15.54
16.24
14.68
13.36
12.59
13.35
14.15
13.15
28.54
28.70
13.35
14.42
87
25.82
FCF yield (avg)%
13.88
15.06
17.28
14.71
17.42
20.05
17.30
20.22
19.86
20.23
21.55
19.86
17.29
81
17.25
FCF margin%
24.20
21.81
21.90
24.16
26.67
25.54
23.41
22.69
25.06
21.89
18.97
25.06
24.18
39
0.791
FCF / Net incomex
0.527
0.586
0.683
0.706
0.688
0.769
0.866
1.013
1.031
1.592
1.798
0.866
0.697
38
18.41
ROIC%
28.66
27.44
29.25
28.37
30.19
28.63
27.00
28.83
27.65
26.80
27.25
28.63
28.50
68
10.74
Return on equity%
17.60
15.54
18.08
18.62
20.08
21.89
23.30
25.40
27.84
10.86
3.10
23.30
19.35
67
12.21
Return on assets%
18.22
18.18
16.69
14.26
15.82
17.36
17.82
18.56
20.27
26.10
25.07
17.82
17.59
24
310.18
EPS¥
125.80
135.54
125.02
134.01
117.63
102.15
100.31
106.48
97.23
320.68
338.48
(6.22%)
(5.18%)
—
6.24
EPS growth%
15.39
16.96
19.80
19.97
21.86
19.39
20.06
18.17
18.38
27.31
15.23
19.39
18.89
94
261.09
Bookvalue per sh¥
451.58
482.33
564.57
642.65
698.64
693.16
717.84
818.41
909.33
114.53
407.14
7.19%
7.99%
—
330.29
FCF per share¥
587.78
652.64
649.49
687.33
778.23
783.11
786.96
880.43
990.83
182.53
96.92
7.59%
7.35%
—
174.61
Dividend per sh¥
292.61
316.89
282.51
303.99
341.90
321.85
350.22
326.41
320.63
201.53
339.88
1.07%
0.40%
—
26.91
Div yield (avg)%
26.03
26.68
28.76
25.87
26.09
25.82
27.61
29.42
32.15
11.64
3.70
27.61
27.15
89
7.15
Payout ratio%
22.63
20.74
19.40
18.22
17.01
14.38
11.67
11.65
11.56
25.09
23.02
11.67
17.62
85
52.09
Shares (diluted)M
37.70
36.55
35.07
35.59
32.91
33.22
31.62
33.67
34.93
52.58
51.98
(0.38%)
(1.38%)
90
9.68
Buyback yield%
19.64
17.22
18.68
21.35
21.93
19.51
21.51
19.76
22.39
19.85
3.35
21.51
19.70
79
0.810
D/E ratiox
2.566
2.862
3.039
3.457
3.674
3.642
3.678
4.203
5.086
1.723
0.170
3.678
3.550
13
28.08
Enterprise value¥B
5.853
6.009
5.064
5.131
4.633
4.959
4.310
4.495
4.053
3.987
6.499
(4.61%)
(6.63%)
63
13.55
LT debt¥B
29.63
29.14
34.40
34.64
37.14
39.71
46.48
45.05
45.48
22.85
29.48
5.60%
5.38%
14
Revenue
¥31.40B
8.02%
1.00×
Cost of revenue
¥21.98B
8.02%
1.00×
Operating expenses
¥5.606B
7.68%
0.97×
Goodwill & intangibles
19.78%
Property and equipment
17.75%
Spread over hurdle
(2.07%)