14.84
Revenue¥B
39.93
40.23
41.92
42.21
42.79
44.06
45.92
46.16
47.09
47.61
15.92
2.16%
2.03%
14
12.17
Revenue growth%
10.84
8.43
10.82
8.88
7.37
7.95
5.83
4.16
4.08
3.26
9.12
4.16
7.66
64
14.35
Gross margin%
14.40
14.33
13.07
14.14
12.75
10.68
8.00
6.53
8.86
10.95
27.16
8.86
11.85
75
22.39
Operating margin%
17.53
17.96
15.38
17.09
15.82
18.04
17.02
19.51
20.59
19.27
13.53
19.27
17.74
52
10.27
Net margin%
0.87
2.41
1.37
1.69
2.05
2.08
3.10
3.93
3.12
2.93
13.75
3.10
2.24
67
34.61
P/E ratio (avg)x
29.74
32.42
32.87
38.37
40.42
39.32
43.93
50.94
57.78
57.08
16.02
50.94
39.87
31
23.43
EV/EBITx
24.97
23.24
24.69
25.67
24.30
25.03
26.66
27.86
28.96
28.81
23.96
27.86
25.35
74
6.89
FCF yield (avg)%
28.89
29.27
31.88
32.56
33.91
35.71
35.51
37.54
35.26
36.45
10.74
35.71
34.59
22
13.86
FCF margin%
21.37
21.19
18.85
19.90
18.74
19.24
17.55
16.70
13.72
11.04
23.30
16.70
18.80
58
0.793
FCF / Net incomex
0.643
0.703
0.813
0.866
0.899
1.029
1.025
1.143
1.255
1.476
0.629
1.143
0.962
83
28.82
ROIC%
15.73
18.29
17.34
16.95
15.54
15.13
17.26
18.46
21.43
19.72
21.84
18.46
17.30
79
22.74
Return on equity%
0.49
0.40
0.40
0.46
0.40
0.40
0.40
1.20
2.32
2.29
3.48
1.20
0.43
13
26.34
Return on assets%
21.41
23.83
26.37
26.39
28.02
29.08
30.05
27.59
27.22
30.06
12.17
29.08
27.41
11
127.92
EPS¥
229.05
254.25
247.53
235.82
238.67
257.86
253.23
279.76
261.39
291.42
132.63
4.07%
2.21%
—
7.17
EPS growth%
10.58
7.65
5.88
8.76
8.91
8.52
7.33
8.78
6.71
4.28
28.87
7.33
8.08
83
110.05
Bookvalue per sh¥
214.42
191.40
174.53
180.69
185.89
175.82
161.95
164.97
169.47
176.77
165.14
(1.00%)
(1.71%)
—
282.09
FCF per share¥
167.08
176.15
169.69
187.63
194.48
215.01
235.02
219.75
221.52
231.44
127.72
3.54%
3.61%
—
277.82
Dividend per sh¥
276.50
286.66
307.14
297.50
292.43
308.49
331.62
363.64
380.76
367.92
162.02
4.70%
4.17%
—
18.65
Div yield (avg)%
22.26
24.62
23.81
26.60
28.81
29.63
32.29
34.69
34.28
32.49
19.68
32.49
29.22
88
29.90
Payout ratio%
16.85
17.36
16.56
15.16
17.88
15.08
12.21
14.61
14.20
15.47
29.39
14.61
15.31
16
95.46
Shares (diluted)M
126.2
131.4
125.7
124.5
117.0
114.4
121.3
123.8
115.4
124.4
95.83
1.25%
(0.02%)
91
17.89
Buyback yield%
8.11
5.88
4.22
3.40
3.62
1.16
4.15
2.94
3.73
3.16
9.72
3.16
3.68
67
0.543
D/E ratiox
1.022
1.154
1.318
1.429
1.452
1.500
1.424
1.401
1.378
1.588
1.346
1.424
1.413
91
43.11
Enterprise value¥B
5.406
5.023
4.959
5.131
5.185
4.998
4.503
4.641
4.607
4.793
32.87
(1.56%)
(2.18%)
69
35.49
LT debt¥B
35.89
38.69
45.87
48.23
55.28
55.40
64.53
68.97
69.19
71.12
4.851
5.17%
8.60%
43
Revenue
¥47.61B
2.03%
1.00×
Cost of revenue
¥22.59B
1.79%
0.98×
Operating expenses
¥11.37B
2.08%
1.00×
Goodwill & intangibles
17.37%
Spread over hurdle
47.54%