38.04
Revenue¥B
16.74
17.81
18.70
19.91
21.78
23.85
25.97
28.12
29.99
31.93
41.78
7.95%
7.51%
75
18.74
Revenue growth%
25.20
25.50
27.06
27.69
28.43
26.49
28.88
26.43
27.81
28.08
28.84
27.81
27.37
80
6.95
Gross margin%
29.45
27.41
26.15
27.10
24.62
27.40
27.13
25.81
25.04
27.12
15.69
27.12
27.11
80
7.84
Operating margin%
8.24
6.07
6.78
9.55
9.85
10.30
7.60
4.88
4.55
5.17
6.39
5.17
7.19
75
22.19
Net margin%
5.02
3.69
6.14
6.82
4.49
1.89
1.76
4.27
5.95
7.35
5.39
4.27
4.75
77
18.86
P/E ratio (avg)x
13.97
15.55
17.04
17.24
18.87
21.76
21.54
21.47
22.90
26.15
31.99
21.76
20.17
77
6.855
EV/EBITx
27.82
30.92
29.04
28.92
29.46
31.92
36.86
38.23
42.61
45.08
8.663
38.23
31.42
78
15.73
FCF yield (avg)%
15.91
17.56
16.08
13.32
10.66
8.09
8.77
6.67
4.04
5.69
15.37
6.67
9.71
89
5.30
FCF margin%
12.66
15.00
15.94
13.17
13.79
15.87
14.22
12.10
13.36
12.42
9.11
13.36
13.58
29
0.697
FCF / Net incomex
1.104
1.142
1.064
0.970
0.945
1.031
1.021
1.152
1.214
1.327
0.278
1.152
1.084
44
14.01
ROIC%
18.81
17.80
16.35
13.94
12.50
9.52
10.57
13.41
12.54
12.66
11.89
12.54
13.03
39
24.28
Return on equity%
8.69
6.04
7.27
7.40
10.39
9.68
6.76
7.79
8.02
10.24
29.14
8.02
7.90
18
8.48
Return on assets%
21.38
19.20
20.57
19.67
20.33
18.31
20.67
22.34
25.25
28.10
22.92
22.34
20.62
16
377.20
EPS¥
243.98
238.67
265.75
250.54
280.89
273.32
315.98
300.64
309.88
362.59
410.94
5.24%
3.38%
—
3.61
EPS growth%
10.85
10.94
9.88
7.95
8.29
11.19
12.58
10.42
7.53
7.00
27.75
10.42
10.15
25
125.99
Bookvalue per sh¥
341.85
362.73
358.57
348.71
316.53
326.30
357.99
368.45
360.19
387.88
114.86
4.15%
0.24%
—
276.58
FCF per share¥
579.72
657.95
732.46
776.51
808.36
867.05
990.55
1,159
1,229
1,303
322.83
10.02%
9.62%
—
305.99
Dividend per sh¥
265.32
254.53
285.63
275.30
284.23
282.19
259.74
277.28
266.29
252.03
86.92
(2.38%)
0.53%
—
26.51
Div yield (avg)%
14.60
11.61
12.93
11.91
14.32
13.64
13.79
10.99
11.00
9.00
26.60
11.00
12.42
43
17.83
Payout ratio%
18.97
21.44
23.40
22.45
25.42
25.71
23.00
21.37
23.31
20.72
9.57
23.00
22.73
58
53.97
Shares (diluted)M
49.76
53.54
55.12
59.89
59.94
64.09
71.23
70.74
68.06
69.49
52.04
3.00%
3.15%
68
22.05
Buyback yield%
13.46
12.64
12.25
14.28
12.50
11.04
10.28
10.98
8.03
5.03
20.39
10.28
11.65
85
1.543
D/E ratiox
0.366
0.364
0.354
0.353
0.395
0.390
0.420
0.478
0.545
0.601
0.411
0.478
0.392
62
24.48
Enterprise value¥B
58.49
57.90
65.70
64.53
76.88
88.28
86.58
100.8
105.5
117.7
24.36
8.90%
8.03%
73
10.63
LT debt¥B
9.415
8.923
8.131
7.665
7.227
6.589
6.962
6.407
7.078
7.671
33.35
1.20%
(1.07%)
44
Revenue
¥31.93B
7.51%
1.00×
Cost of revenue
¥14.92B
7.42%
0.99×
Operating expenses
¥7.425B
7.65%
1.01×
Goodwill & intangibles
15.03%
Spread over hurdle
17.60%