24.09
Revenue¥B
40.76
42.84
44.81
47.09
50.02
52.46
53.96
55.83
56.69
58.47
26.33
3.17%
3.87%
12
26.16
Revenue growth%
6.18
7.69
9.21
11.34
14.13
15.34
18.31
16.78
19.24
20.80
20.74
18.31
14.74
84
2.00
Gross margin%
6.85
6.66
4.13
6.44
7.19
9.50
8.32
10.07
8.98
6.06
16.29
8.98
7.02
50
12.09
Operating margin%
17.47
19.00
18.20
17.23
16.38
18.53
20.65
19.68
18.95
16.50
15.11
18.95
18.36
17
21.95
Net margin%
10.80
11.23
10.31
8.91
7.92
5.58
5.51
7.74
8.05
9.55
14.36
7.74
8.48
56
25.17
P/E ratio (avg)x
32.38
37.99
38.36
45.20
45.88
48.44
53.09
54.91
63.57
61.68
12.50
54.91
47.16
9
22.12
EV/EBITx
19.95
19.14
18.01
17.18
16.89
15.84
18.23
18.03
18.04
20.50
32.95
18.04
18.04
24
29.34
FCF yield (avg)%
11.10
9.55
8.87
8.28
6.17
6.05
8.18
6.02
4.38
5.24
20.32
6.02
7.17
82
18.44
FCF margin%
33.09
33.56
34.94
32.03
31.95
30.42
33.17
35.15
37.32
36.05
13.94
35.15
33.37
39
0.183
FCF / Net incomex
0.171
0.182
0.168
0.153
0.169
0.162
0.158
0.165
0.173
0.171
0.244
0.165
0.168
55
8.24
ROIC%
28.11
30.50
29.77
32.09
32.95
32.10
30.06
32.17
32.14
29.96
19.82
32.10
31.29
67
11.70
Return on equity%
24.46
25.87
26.88
27.50
25.16
26.75
25.56
27.16
27.25
28.86
29.00
27.16
26.81
91
10.23
Return on assets%
8.44
9.93
10.30
13.30
13.88
11.74
8.92
9.19
7.40
8.42
20.90
8.92
9.56
27
100.13
EPS¥
118.41
116.89
126.03
135.01
137.66
161.77
178.45
213.51
216.56
209.85
106.40
8.80%
6.84%
—
15.48
EPS growth%
8.87
11.64
13.87
15.16
17.85
16.69
16.97
19.08
21.72
22.29
18.97
19.08
16.83
47
24.41
Bookvalue per sh¥
274.59
272.74
308.76
373.88
402.31
435.73
508.22
495.94
564.41
655.62
41.88
10.26%
10.62%
—
131.24
FCF per share¥
72.60
68.65
70.61
66.21
56.47
51.28
50.04
43.34
38.40
38.63
142.08
(7.31%)
(7.11%)
—
83.86
Dividend per sh¥
100.07
97.76
95.19
95.43
105.78
117.85
126.43
134.55
141.20
159.48
74.60
8.56%
4.30%
—
28.95
Div yield (avg)%
2.00
2.22
2.84
3.90
1.12
3.20
0.40
1.07
2.29
2.00
7.72
2.00
2.11
80
5.51
Payout ratio%
12.56
13.02
15.58
14.09
11.96
10.18
8.66
10.27
8.17
10.24
13.55
10.18
11.12
12
402.7
Shares (diluted)M
367.4
351.2
374.0
410.1
399.5
371.9
375.3
329.2
320.1
346.3
405.9
(2.82%)
(1.29%)
93
18.45
Buyback yield%
13.02
12.22
14.82
17.37
14.48
15.88
18.25
17.25
19.15
17.31
16.34
17.31
16.56
17
0.633
D/E ratiox
0.597
0.686
0.723
0.832
0.968
0.958
0.952
0.943
0.933
1.044
0.581
0.952
0.938
12
52.94
Enterprise value¥B
103.0
120.8
136.5
141.0
154.4
150.8
167.3
184.5
198.4
201.1
58.74
5.43%
8.66%
34
74.41
LT debt¥B
60.72
57.19
54.47
54.45
58.12
60.91
58.57
56.23
65.17
66.97
3.689
2.88%
2.04%
84
Revenue
¥58.47B
3.87%
1.00×
Cost of revenue
¥40.45B
3.75%
0.99×
Operating expenses
¥11.29B
4.13%
1.03×
Goodwill & intangibles
19.46%
Spread over hurdle
(1.93%)