26.56
Revenue¥B
68.29
71.59
73.62
75.12
79.09
84.59
87.62
90.42
93.85
98.11
27.34
4.40%
4.27%
88
20.13
Revenue growth%
25.48
25.06
26.32
28.51
30.48
30.92
29.22
29.22
27.75
28.95
19.28
29.22
28.73
73
12.06
Gross margin%
19.53
18.22
19.74
19.04
18.30
18.34
20.62
20.91
18.55
16.27
9.54
18.55
18.80
37
14.61
Operating margin%
23.68
22.58
20.29
18.88
17.15
19.67
20.52
18.31
20.81
18.87
7.10
19.67
19.98
45
6.89
Net margin%
23.57
21.51
18.84
21.15
20.12
20.02
20.92
20.82
19.63
20.07
27.22
20.07
20.47
70
35.00
P/E ratio (avg)x
11.36
10.86
10.59
9.444
9.741
9.628
10.34
11.15
11.08
11.91
7.654
11.08
10.72
36
29.88
EV/EBITx
19.91
18.13
18.00
18.68
16.54
16.23
15.49
14.68
15.22
15.04
21.64
15.22
16.38
31
19.58
FCF yield (avg)%
0.40
2.45
3.91
6.32
6.68
5.19
4.56
2.70
3.90
5.48
22.02
4.56
4.23
19
3.31
FCF margin%
4.84
3.68
4.01
3.98
1.43
3.08
1.04
2.46
4.56
3.16
11.54
3.08
3.42
35
1.489
FCF / Net incomex
1.692
1.885
2.091
1.976
2.073
2.394
2.751
2.717
2.696
2.815
1.586
2.717
2.243
92
14.08
ROIC%
9.96
12.71
11.78
9.33
12.29
12.04
13.75
15.63
14.93
14.82
10.66
14.82
12.50
46
13.64
Return on equity%
27.85
28.90
28.28
28.64
30.66
29.56
28.80
30.19
30.66
30.66
12.89
30.19
29.23
41
21.35
Return on assets%
4.97
7.54
8.34
6.32
8.96
10.20
10.84
10.82
9.31
12.19
6.88
10.82
9.13
59
53.08
EPS¥
398.37
471.79
545.68
645.64
750.65
886.15
861.97
853.84
978.41
992.41
58.07
5.74%
10.73%
—
11.98
EPS growth%
28.26
30.92
33.26
33.93
32.76
35.13
36.81
34.08
33.47
31.26
12.60
34.08
33.36
62
111.28
Bookvalue per sh¥
294.05
322.98
362.89
359.50
336.58
367.58
357.45
395.54
420.51
377.07
322.41
2.30%
2.83%
—
206.35
FCF per share¥
325.40
323.09
318.01
370.67
396.42
399.37
384.94
412.14
411.54
401.19
207.24
0.24%
3.53%
—
107.36
Dividend per sh¥
353.17
334.43
293.55
281.43
262.04
242.93
238.36
243.97
213.60
205.59
303.32
(4.74%)
(4.78%)
—
9.01
Div yield (avg)%
18.82
17.78
17.64
20.61
19.18
18.44
20.81
18.85
21.59
22.88
22.06
20.81
19.02
62
18.00
Payout ratio%
11.56
12.13
12.70
11.51
9.83
10.10
11.47
13.85
13.76
12.82
18.01
12.82
11.84
24
79.78
Shares (diluted)M
77.79
86.04
91.71
92.17
84.01
87.01
92.52
83.34
79.08
75.62
82.05
(2.08%)
(0.22%)
58
7.62
Buyback yield%
16.65
17.86
15.73
16.30
14.86
14.45
15.10
14.19
15.97
16.29
4.06
15.10
15.85
29
0.423
D/E ratiox
2.723
2.978
3.212
3.120
3.459
3.515
4.106
4.335
4.694
4.942
0.881
4.335
3.487
17
20.14
Enterprise value¥B
42.31
38.81
36.51
35.45
36.07
31.04
33.59
32.89
33.05
33.29
55.90
(1.59%)
(3.83%)
90
41.51
LT debt¥B
76.83
81.97
89.95
98.30
95.95
101.1
106.2
113.2
113.9
115.8
43.39
3.83%
3.90%
83
Revenue
¥98.11B
4.27%
1.00×
Cost of revenue
¥64.21B
4.06%
0.98×
Operating expenses
¥16.62B
4.22%
1.00×
Spread over hurdle
13.01%