61.00
Revenue¥B
45.45
45.55
46.83
48.68
50.50
50.47
51.42
52.92
52.87
54.85
63.77
1.67%
2.28%
63
17.26
Revenue growth%
25.49
25.87
28.10
25.40
24.50
22.98
20.20
17.90
16.67
16.41
23.45
17.90
23.74
73
11.02
Gross margin%
18.46
15.85
14.42
13.22
13.94
16.33
14.78
17.54
18.90
21.19
29.58
17.54
16.09
66
5.94
Operating margin%
16.00
15.82
16.27
14.05
13.03
11.73
8.93
6.35
6.64
4.78
7.57
6.64
12.38
56
11.14
Net margin%
12.77
15.15
15.48
13.11
13.39
16.31
18.26
16.82
14.02
12.82
29.00
16.31
14.59
31
26.66
P/E ratio (avg)x
5.788
5.356
5.364
5.842
6.175
5.954
5.604
5.142
5.146
4.886
10.23
5.146
5.484
75
23.34
EV/EBITx
25.19
24.08
25.41
25.03
28.11
28.59
27.45
26.19
25.68
24.74
23.32
26.19
25.55
51
24.78
FCF yield (avg)%
17.77
20.27
18.03
21.01
20.89
20.43
17.58
19.04
17.17
18.45
20.61
18.45
18.75
61
13.21
FCF margin%
30.28
29.08
30.23
30.62
27.82
25.81
27.80
26.75
24.45
24.58
4.25
25.81
27.81
64
0.869
FCF / Net incomex
0.190
0.184
0.184
0.217
0.242
0.231
0.226
0.262
0.260
0.302
0.107
0.260
0.229
71
24.00
ROIC%
25.74
23.33
26.31
27.67
30.09
27.79
28.01
27.40
26.59
29.02
2.02
27.79
27.53
88
25.64
Return on equity%
26.68
29.09
30.12
30.02
29.71
30.11
30.93
32.75
32.91
29.96
15.06
30.93
30.06
64
12.89
Return on assets%
30.52
31.97
30.54
27.78
30.35
29.03
31.63
33.76
34.79
34.70
14.55
33.76
31.08
32
278.23
EPS¥
380.20
352.02
363.07
343.37
339.66
309.12
323.17
315.43
284.17
274.62
310.16
(4.16%)
(2.90%)
—
25.28
EPS growth%
2.71
0.99
3.52
5.49
5.41
3.68
4.31
4.08
1.09
1.62
4.98
3.68
3.60
44
158.27
Bookvalue per sh¥
105.15
112.24
122.06
122.54
114.85
112.59
115.81
117.30
103.23
94.01
172.14
(3.92%)
(1.97%)
—
142.95
FCF per share¥
157.63
163.12
176.85
180.52
193.51
178.41
179.59
195.12
178.93
172.93
299.07
(2.22%)
0.19%
—
354.25
Dividend per sh¥
133.46
113.33
117.43
102.71
105.66
102.09
103.62
100.81
96.76
85.35
147.32
(4.18%)
(5.03%)
—
29.05
Div yield (avg)%
16.14
14.89
17.76
15.76
14.17
13.36
11.71
12.70
13.91
13.95
10.39
13.36
14.06
23
14.68
Payout ratio%
18.59
18.53
20.03
20.56
22.17
24.39
21.89
20.82
18.94
16.90
9.18
20.82
20.30
92
67.26
Shares (diluted)M
77.59
81.46
88.40
97.64
110.4
107.8
113.6
111.2
107.3
109.9
65.50
(0.09%)
4.52%
79
11.22
Buyback yield%
3.31
5.91
7.30
4.94
6.47
6.08
4.11
2.26
4.49
1.82
29.53
4.11
4.71
37
1.389
D/E ratiox
0.466
0.536
0.551
0.620
0.701
0.754
0.806
0.834
1.007
1.099
1.019
0.834
0.728
38
66.76
Enterprise value¥B
120.4
126.2
137.4
159.2
167.2
195.1
228.6
241.9
247.2
266.6
23.53
9.78%
8.43%
68
5.247
LT debt¥B
22.59
23.22
23.74
24.10
24.18
21.72
20.47
19.57
17.47
18.79
26.65
(4.92%)
(3.10%)
14
Revenue
¥54.85B
2.28%
1.00×
Cost of revenue
¥38.40B
2.28%
1.00×
Operating expenses
¥10.99B
2.20%
0.99×
Goodwill & intangibles
16.61%
Spread over hurdle
(6.18%)