3.055
Revenue¥B
10.77
11.72
12.64
13.81
15.23
16.36
18.01
19.46
20.55
22.03
3.307
7.66%
8.41%
76
28.63
Revenue growth%
15.71
13.68
12.71
12.13
14.16
11.48
10.35
12.66
11.35
11.88
26.01
11.48
12.40
41
28.74
Gross margin%
8.11
7.05
6.42
8.61
5.99
4.23
3.09
3.76
5.57
6.27
20.62
4.23
6.13
85
3.39
Operating margin%
11.83
13.07
10.81
8.71
7.51
5.98
6.20
6.79
4.64
7.52
21.54
6.20
7.52
87
5.31
Net margin%
6.38
8.20
9.83
8.03
6.56
7.85
9.13
7.82
10.78
13.13
8.98
9.13
8.11
82
25.57
P/E ratio (avg)x
45.94
49.54
53.49
55.48
60.12
62.42
64.39
61.18
60.64
62.82
19.29
62.42
60.38
8
25.29
EV/EBITx
10.10
9.805
11.09
9.998
9.071
8.833
8.219
7.821
8.223
7.756
14.61
8.219
8.952
78
7.57
FCF yield (avg)%
18.40
16.18
13.54
14.93
15.18
14.71
12.04
12.82
12.22
10.15
25.29
12.22
14.12
68
18.38
FCF margin%
12.49
10.72
12.82
11.94
11.85
14.38
16.63
19.42
19.61
18.89
20.50
18.89
13.60
56
0.787
FCF / Net incomex
0.450
0.403
0.357
0.358
0.327
0.302
0.296
0.288
0.246
0.215
1.532
0.288
0.314
30
17.08
ROIC%
1.80
2.76
4.44
6.89
6.78
9.35
10.63
8.55
7.04
4.80
25.16
8.55
6.83
9
21.48
Return on equity%
10.20
8.26
9.15
7.61
4.75
1.75
0.96
0.40
0.40
3.03
20.69
0.96
3.89
6
14.87
Return on assets%
7.34
7.67
6.87
9.58
12.00
9.63
7.14
4.70
4.28
5.78
2.96
5.78
7.24
30
224.34
EPS¥
302.89
358.53
388.73
390.81
389.30
442.16
457.04
455.76
519.85
576.33
234.87
8.16%
7.49%
—
23.34
EPS growth%
8.91
10.19
12.84
10.66
12.99
12.25
11.39
13.47
12.53
10.56
7.67
12.25
11.82
13
590.70
Bookvalue per sh¥
476.84
437.58
438.32
400.40
339.36
360.43
384.89
409.98
361.23
341.45
209.78
0.12%
(3.82%)
—
524.40
FCF per share¥
301.46
332.93
367.29
347.46
335.89
340.72
389.04
446.99
499.35
491.79
461.59
7.92%
5.40%
—
103.89
Dividend per sh¥
498.57
506.40
563.25
632.50
664.66
730.11
755.83
744.86
867.33
841.32
140.54
4.83%
6.85%
—
22.07
Div yield (avg)%
6.45
8.17
7.49
4.85
2.29
1.73
0.40
0.40
1.68
4.25
17.22
1.68
3.27
25
11.09
Payout ratio%
15.83
15.79
14.50
15.53
15.21
16.60
17.76
16.68
15.52
14.96
8.43
16.60
15.66
32
17.89
Shares (diluted)M
27.22
27.31
27.24
29.10
28.98
27.03
27.38
29.08
30.08
33.31
18.07
2.83%
2.41%
83
17.46
Buyback yield%
17.47
18.24
16.16
14.74
16.06
16.78
14.93
15.89
14.87
16.25
19.63
15.89
16.11
83
0.420
D/E ratiox
1.151
1.180
1.107
1.047
1.069
0.969
0.966
0.929
0.799
0.689
1.619
0.929
1.008
49
6.929
Enterprise value¥B
19.57
23.05
27.54
26.64
29.64
35.49
39.60
42.01
42.14
46.88
16.19
9.60%
9.22%
49
8.523
LT debt¥B
35.73
41.87
45.85
50.99
48.69
49.75
50.14
51.93
52.31
59.74
2.245
4.18%
6.67%
29
Revenue
¥22.03B
8.41%
1.00×
Cost of revenue
¥15.42B
8.41%
1.00×
Operating expenses
¥3.780B
8.15%
0.98×
Spread over hurdle
43.18%