48.23
Revenue¥B
30.03
30.49
32.18
33.79
35.43
36.92
37.71
39.89
42.11
42.85
51.42
3.88%
4.05%
32
20.11
Revenue growth%
23.34
24.91
22.54
21.35
23.58
23.32
23.04
24.96
27.83
28.16
6.33
24.96
23.46
56
28.93
Gross margin%
19.97
19.21
19.96
22.17
22.71
20.52
22.13
23.42
23.14
21.76
2.69
22.13
21.94
79
5.39
Operating margin%
13.60
13.89
16.61
19.60
20.98
19.42
21.67
23.80
21.73
20.19
26.71
21.67
19.89
74
20.32
Net margin%
22.39
22.00
19.21
21.59
20.53
21.02
20.64
21.07
21.01
22.25
11.68
21.02
21.04
27
31.78
P/E ratio (avg)x
8.592
8.689
7.964
8.592
7.897
8.507
8.496
9.177
8.918
8.749
14.38
8.749
8.592
83
18.37
EV/EBITx
39.63
43.70
41.13
42.65
44.77
49.49
53.77
58.33
64.04
61.57
11.27
58.33
47.13
69
11.17
FCF yield (avg)%
7.33
7.35
5.15
3.53
0.69
3.02
5.82
7.09
8.03
7.57
6.95
7.09
6.46
25
24.84
FCF margin%
8.37
5.61
3.68
6.45
7.66
9.74
9.39
9.41
10.44
12.23
25.94
9.74
8.88
20
1.555
FCF / Net incomex
0.837
0.874
0.843
0.800
0.770
0.750
0.809
0.751
0.701
0.639
1.031
0.750
0.785
9
26.90
ROIC%
4.45
6.52
7.48
5.97
5.26
4.04
5.49
2.86
3.52
4.84
28.27
4.04
5.05
75
21.30
Return on equity%
14.59
13.07
10.10
7.62
5.21
5.58
6.21
4.47
5.23
6.61
25.28
5.58
6.41
37
21.86
Return on assets%
19.23
20.78
18.62
18.46
18.35
21.03
21.86
21.19
20.07
17.30
19.93
21.03
19.65
39
220.33
EPS¥
507.74
470.15
421.61
458.40
510.02
524.53
528.76
481.86
537.71
504.01
234.97
(0.24%)
0.63%
—
13.99
EPS growth%
9.22
7.35
6.29
9.19
11.70
13.38
14.30
12.75
11.71
11.76
9.07
12.75
11.71
53
491.63
Bookvalue per sh¥
205.06
232.87
280.15
310.02
343.64
389.87
468.47
518.46
564.16
660.95
341.60
13.98%
13.18%
—
256.15
FCF per share¥
612.23
623.48
707.38
746.63
815.02
857.64
840.91
927.50
1,057
1,140
469.01
6.94%
6.62%
—
602.23
Dividend per sh¥
249.12
259.58
267.52
305.81
350.94
368.69
408.71
434.65
455.99
422.60
338.09
3.79%
5.00%
—
4.97
Div yield (avg)%
8.79
8.93
10.40
12.97
12.24
10.55
9.84
8.53
11.46
8.53
19.46
9.84
10.12
57
29.70
Payout ratio%
8.92
7.85
8.23
6.30
8.97
10.05
10.05
8.01
5.23
3.33
11.15
8.01
8.12
68
31.64
Shares (diluted)M
52.09
57.10
66.94
77.53
88.27
86.99
98.96
101.2
120.7
142.9
31.10
10.12%
12.00%
43
26.37
Buyback yield%
14.35
15.30
18.09
15.97
15.15
16.11
13.19
14.87
12.71
13.37
20.45
13.37
15.01
87
0.470
D/E ratiox
1.740
1.884
1.738
1.728
1.913
1.936
2.024
2.166
2.135
2.410
0.952
2.135
1.925
80
14.56
Enterprise value¥B
13.34
14.75
16.22
17.29
17.46
17.61
17.57
19.84
21.91
24.93
2.235
7.39%
6.05%
37
8.150
LT debt¥B
28.97
27.29
28.41
33.05
36.06
40.56
47.02
44.85
44.97
48.21
36.69
5.98%
6.83%
86
Revenue
¥42.85B
4.05%
1.00×
Cost of revenue
¥23.96B
4.27%
1.02×
Operating expenses
¥5.485B
4.26%
1.02×
Goodwill & intangibles
16.08%
Spread over hurdle
88.40%