72.94
Revenue¥B
57.71
57.70
57.32
57.54
59.23
60.64
60.95
63.23
63.33
64.99
77.22
1.87%
1.12%
19
17.24
Revenue growth%
22.44
22.60
25.54
27.90
30.78
28.03
28.76
26.95
26.18
26.40
3.70
26.95
26.68
70
24.86
Gross margin%
29.78
30.82
30.19
28.74
29.58
29.19
26.49
25.00
25.85
27.74
9.99
26.49
28.96
53
25.92
Operating margin%
13.83
13.56
12.98
14.95
12.05
11.34
11.59
12.48
9.78
12.12
22.18
11.59
12.30
9
23.61
Net margin%
6.02
3.13
3.53
2.97
3.46
0.69
1.54
1.67
3.62
4.73
5.04
1.67
3.30
7
27.60
P/E ratio (avg)x
15.15
17.04
16.91
16.42
17.94
18.94
21.36
22.41
22.45
23.85
20.69
22.41
18.44
39
12.48
EV/EBITx
35.14
39.90
46.07
46.90
49.81
58.26
58.09
62.96
71.52
70.65
24.56
62.96
53.95
74
28.62
FCF yield (avg)%
20.14
19.17
20.83
18.87
18.83
20.62
18.31
20.31
19.29
19.27
24.19
19.29
19.28
23
6.58
FCF margin%
26.58
24.36
23.61
22.20
21.87
23.82
25.44
23.58
22.72
23.47
24.74
23.58
23.60
67
1.073
FCF / Net incomex
0.687
0.747
0.786
0.773
0.670
0.728
0.738
0.651
0.669
0.659
1.024
0.669
0.708
49
4.34
ROIC%
14.89
16.67
18.20
19.17
20.80
23.73
26.28
24.59
22.01
24.80
4.03
24.59
21.40
25
8.56
Return on equity%
5.86
4.93
2.14
4.46
1.53
0.40
1.84
1.29
3.91
6.79
12.86
1.84
3.02
14
21.11
Return on assets%
24.62
22.91
21.26
23.82
22.76
19.78
19.26
18.09
18.16
18.05
7.44
18.16
20.52
86
183.03
EPS¥
169.45
182.72
191.56
196.66
193.12
182.70
178.84
163.22
174.32
178.97
196.25
(1.51%)
0.65%
—
25.33
EPS growth%
18.81
20.23
18.99
16.42
14.36
12.22
9.54
7.91
4.99
3.53
12.37
7.91
13.29
6
82.43
Bookvalue per sh¥
134.83
140.56
140.70
134.06
137.65
143.31
137.65
129.43
121.17
107.76
40.50
(4.78%)
(3.22%)
—
70.24
FCF per share¥
61.19
56.99
52.41
56.08
51.68
49.57
51.32
50.86
49.89
51.91
125.47
0.09%
(0.87%)
—
101.15
Dividend per sh¥
163.06
146.08
159.30
161.62
170.98
172.81
172.79
171.72
181.55
167.54
70.31
(0.41%)
(0.67%)
—
12.76
Div yield (avg)%
4.73
2.20
4.16
3.39
1.84
2.62
3.05
5.09
6.51
9.13
16.93
5.09
3.77
51
10.13
Payout ratio%
14.23
12.03
11.67
10.23
10.52
12.14
12.50
14.94
12.98
13.53
27.46
12.98
12.32
70
206.2
Shares (diluted)M
179.5
183.9
185.5
176.6
194.8
176.3
182.2
163.1
157.8
150.6
214.1
(5.02%)
(2.23%)
31
10.00
Buyback yield%
6.91
7.66
7.57
6.35
6.64
8.30
9.67
6.85
4.60
3.94
19.72
6.85
6.88
58
1.788
D/E ratiox
0.698
0.675
0.657
0.683
0.800
0.895
0.975
0.932
1.005
1.123
1.226
0.975
0.848
94
38.63
Enterprise value¥B
52.78
62.66
72.46
80.29
88.29
93.10
94.50
112.6
125.8
146.8
16.42
10.71%
12.35%
57
89.67
LT debt¥B
97.51
107.0
125.2
125.9
138.4
139.5
145.9
168.2
161.0
158.9
60.76
2.80%
5.32%
45
Revenue
¥64.99B
1.12%
1.00×
Cost of revenue
¥44.06B
0.85%
0.97×
Operating expenses
¥13.00B
1.81%
1.07×
Goodwill & intangibles
18.33%
Spread over hurdle
(1.31%)