30.17
Revenue¥B
56.80
59.68
60.50
62.50
63.14
64.26
67.21
70.29
72.83
76.03
31.34
3.79%
3.47%
62
15.37
Revenue growth%
23.72
21.64
21.08
22.67
20.26
22.81
22.87
21.37
23.47
24.71
28.90
22.87
22.74
62
27.03
Gross margin%
22.56
21.57
21.84
18.89
18.60
21.03
18.26
19.03
17.40
15.88
22.78
18.26
18.96
92
19.44
Operating margin%
6.66
9.52
11.66
9.64
11.10
9.26
7.33
5.12
2.70
2.45
5.25
5.12
8.29
75
4.57
Net margin%
7.11
9.74
10.83
8.74
6.37
5.26
4.71
7.31
8.04
9.02
14.58
7.31
7.67
86
31.18
P/E ratio (avg)x
12.05
10.71
11.16
9.980
9.764
8.407
8.192
7.201
6.891
7.366
25.15
7.366
9.085
32
29.48
EV/EBITx
26.15
24.10
24.66
23.04
23.37
23.48
21.97
20.35
21.83
24.31
20.77
21.97
23.43
20
25.97
FCF yield (avg)%
19.39
20.48
20.78
18.62
21.29
19.94
18.17
19.45
21.08
18.35
16.10
19.45
19.70
15
27.32
FCF margin%
15.24
17.40
20.30
19.68
20.51
20.80
18.87
18.99
16.88
19.20
12.41
18.99
19.10
80
1.682
FCF / Net incomex
1.119
1.124
1.254
1.135
1.251
1.298
1.308
1.191
1.256
1.154
1.144
1.256
1.221
65
23.99
ROIC%
11.18
9.64
11.66
13.59
13.97
15.32
15.81
14.42
16.78
14.50
23.41
15.32
14.19
33
7.25
Return on equity%
14.15
12.25
12.19
13.25
11.42
9.82
8.24
9.37
8.24
7.36
4.78
8.24
10.62
32
5.62
Return on assets%
18.11
15.40
12.60
13.25
15.49
12.76
11.74
14.24
13.54
15.24
29.16
13.54
13.89
88
656.43
EPS¥
444.51
421.56
409.46
416.13
391.63
386.22
351.47
332.07
372.84
422.75
725.17
1.54%
(0.95%)
—
22.63
EPS growth%
23.29
26.02
27.17
24.80
22.90
20.04
19.66
21.19
20.54
19.56
26.85
20.04
22.04
43
302.32
Bookvalue per sh¥
220.34
216.27
246.76
284.12
318.68
310.64
362.10
403.01
475.05
520.48
438.55
10.31%
10.79%
—
454.84
FCF per share¥
515.03
495.53
571.42
582.57
681.01
703.26
831.29
860.08
876.59
886.57
322.53
5.42%
6.51%
—
572.65
Dividend per sh¥
283.75
255.76
272.18
266.19
255.78
225.93
229.78
254.63
235.73
229.10
562.37
(2.18%)
(2.98%)
—
14.24
Div yield (avg)%
30.75
30.84
32.74
32.56
31.22
29.55
28.93
28.95
30.85
29.16
22.64
29.16
30.80
13
28.89
Payout ratio%
5.78
5.90
5.07
3.85
1.84
3.45
3.72
1.37
0.40
0.40
8.77
1.37
3.59
62
101.9
Shares (diluted)M
114.9
109.2
123.4
113.4
108.4
105.6
94.59
89.20
91.97
91.53
102.5
(3.32%)
(2.86%)
67
19.67
Buyback yield%
3.90
6.62
8.18
11.04
9.56
12.05
14.64
16.96
15.09
17.32
13.24
15.09
11.54
27
1.400
D/E ratiox
0.546
0.493
0.445
0.454
0.439
0.460
0.446
0.452
0.438
0.392
1.689
0.446
0.449
85
64.86
Enterprise value¥B
57.42
56.82
56.51
56.93
56.02
60.53
61.19
59.13
68.57
67.94
60.47
3.93%
1.19%
58
65.24
LT debt¥B
21.46
20.59
19.81
17.44
17.41
16.42
17.87
15.88
14.20
12.50
54.86
(6.41%)
(5.72%)
19
Revenue
¥76.03B
3.47%
1.00×
Cost of revenue
¥43.82B
3.81%
1.03×
Operating expenses
¥12.78B
2.81%
0.94×
Goodwill & intangibles
16.65%
Spread over hurdle
23.08%