25.97
Revenue¥B
38.06
40.76
43.97
45.63
48.88
51.24
53.48
57.20
60.49
64.91
28.63
5.84%
5.92%
48
19.25
Revenue growth%
15.65
14.80
12.97
11.89
10.72
11.04
11.47
8.58
7.90
6.13
17.80
8.58
11.25
19
7.22
Gross margin%
1.59
2.38
0.40
0.94
1.49
0.40
1.60
1.01
2.90
4.07
11.71
1.60
1.54
29
19.37
Operating margin%
25.30
27.16
27.23
25.31
24.58
26.23
24.16
24.03
22.27
22.19
8.69
24.03
24.94
82
16.05
Net margin%
8.84
7.36
4.51
4.83
4.78
2.64
0.66
2.92
4.49
7.34
27.35
2.92
4.65
51
7.456
P/E ratio (avg)x
19.73
19.95
19.70
20.18
22.46
26.59
28.85
28.15
28.36
29.38
16.71
28.36
24.53
37
33.38
EV/EBITx
37.80
40.81
41.66
46.24
49.41
58.78
60.35
68.89
76.25
77.47
8.486
68.89
54.10
29
4.66
FCF yield (avg)%
2.64
4.55
7.02
8.24
8.72
11.21
10.21
10.39
8.73
10.86
20.17
10.39
8.73
61
17.15
FCF margin%
17.22
19.63
19.11
16.92
15.40
17.67
17.25
17.25
14.37
15.42
25.56
17.25
17.23
36
1.099
FCF / Net incomex
1.292
1.427
1.694
1.961
2.273
2.641
2.993
3.053
3.147
3.422
0.924
3.053
2.457
38
9.72
ROIC%
8.30
6.14
5.27
4.93
3.57
1.20
0.40
0.40
0.40
1.53
26.87
0.40
2.55
20
29.62
Return on equity%
7.69
8.13
9.56
7.54
6.11
8.00
10.19
7.99
5.35
2.77
14.46
7.99
7.84
41
19.19
Return on assets%
28.21
30.65
31.69
33.30
30.54
27.88
29.60
30.35
27.92
30.27
7.20
29.60
30.31
51
385.70
EPS¥
61.51
54.86
52.72
47.42
52.80
48.75
47.67
47.85
45.94
47.94
430.37
(1.91%)
(2.34%)
—
14.69
EPS growth%
14.87
12.44
11.04
13.46
13.88
11.81
14.33
15.44
15.37
14.98
8.86
14.98
14.11
79
145.55
Bookvalue per sh¥
657.37
768.86
783.88
838.92
858.41
1,003
1,198
1,227
1,432
1,394
199.50
10.18%
9.60%
—
220.42
FCF per share¥
671.32
657.64
687.83
807.37
812.61
786.94
859.09
890.07
974.84
1,130
208.48
6.82%
5.25%
—
111.46
Dividend per sh¥
334.48
353.00
353.98
341.67
393.24
399.60
457.42
466.65
455.13
481.38
159.41
4.13%
5.11%
—
2.74
Div yield (avg)%
11.05
10.05
7.24
7.12
7.74
5.79
8.61
8.71
10.43
11.78
13.21
8.71
8.66
38
22.00
Payout ratio%
8.51
8.98
10.45
12.35
14.99
13.16
13.33
13.42
15.35
17.61
14.09
13.42
13.24
8
105.3
Shares (diluted)M
211.3
222.2
257.5
284.0
324.3
356.4
407.5
472.0
522.8
571.4
110.9
12.00%
12.13%
43
27.48
Buyback yield%
12.31
9.89
7.88
7.84
7.22
7.03
8.52
8.20
6.66
9.41
11.96
8.20
8.04
22
0.542
D/E ratiox
1.654
1.822
1.971
2.071
2.173
2.368
2.745
2.840
3.266
3.147
0.946
2.840
2.270
68
60.63
Enterprise value¥B
51.33
49.22
47.87
54.35
58.27
58.24
61.36
65.98
65.97
77.04
60.31
5.74%
5.12%
63
33.47
LT debt¥B
47.86
47.06
43.62
41.65
46.70
53.08
49.91
49.28
54.97
56.99
64.61
4.06%
1.94%
35
Revenue
¥64.91B
5.92%
1.00×
Cost of revenue
¥45.44B
5.92%
1.00×
Operating expenses
¥12.71B
6.15%
1.02×
Spread over hurdle
(1.64%)