88.74
Revenue¥B
65.10
71.89
78.84
86.47
92.31
100.4
109.4
119.5
131.4
141.9
93.37
8.97%
8.76%
70
15.34
Revenue growth%
6.07
3.29
1.82
1.07
0.40
3.25
4.69
4.37
2.90
0.40
18.14
3.25
3.08
87
18.00
Gross margin%
10.98
9.37
10.86
11.95
12.95
11.05
13.19
14.37
15.96
14.03
21.75
14.03
12.45
57
25.57
Operating margin%
34.79
33.27
32.35
33.74
31.37
29.81
30.20
31.19
31.67
33.19
4.08
31.19
32.01
61
28.11
Net margin%
6.49
8.32
11.02
10.18
11.21
10.64
8.05
9.35
11.11
11.13
18.49
10.64
10.41
12
14.95
P/E ratio (avg)x
25.79
29.29
28.79
27.73
29.77
29.27
30.64
34.24
37.59
39.55
36.92
34.24
29.53
34
8.128
EV/EBITx
17.62
16.52
14.79
13.13
12.61
12.29
12.31
11.85
10.65
10.95
14.30
11.85
12.46
16
2.39
FCF yield (avg)%
0.40
2.36
2.26
0.52
1.96
0.40
0.40
0.40
0.40
0.40
24.95
0.40
0.40
7
26.36
FCF margin%
27.29
24.56
23.03
24.10
21.96
19.80
21.27
23.11
25.47
26.43
10.00
23.11
23.61
18
0.358
FCF / Net incomex
2.191
2.475
3.003
3.198
3.745
4.129
4.202
4.582
5.050
5.640
0.360
4.582
3.937
56
18.46
ROIC%
30.46
32.16
31.06
29.98
27.61
29.12
29.70
27.14
26.34
26.78
10.78
27.14
29.41
41
11.57
Return on equity%
29.98
29.23
30.33
31.20
29.42
27.39
27.01
27.84
27.81
25.71
18.20
27.39
28.54
73
23.80
Return on assets%
26.05
24.00
23.46
22.35
23.53
22.32
21.08
23.43
21.31
23.44
6.08
22.32
23.44
67
104.74
EPS¥
204.13
237.36
258.09
267.50
297.88
301.42
360.95
420.24
474.63
474.18
110.18
9.74%
10.56%
—
24.06
EPS growth%
3.25
2.42
4.97
3.99
3.38
4.04
4.11
1.86
0.60
0.88
9.00
1.86
3.31
33
121.32
Bookvalue per sh¥
149.44
151.39
151.78
163.80
155.63
172.51
181.59
193.74
171.69
159.98
59.98
0.55%
(0.39%)
—
153.76
FCF per share¥
174.14
185.08
172.73
172.99
158.36
167.93
165.50
172.60
177.38
192.35
80.01
3.97%
0.76%
—
88.10
Dividend per sh¥
155.92
152.36
154.50
150.79
171.52
189.20
224.90
248.27
287.14
302.29
186.76
12.00%
7.71%
—
6.02
Div yield (avg)%
11.57
9.51
12.16
15.08
12.27
14.53
13.72
12.38
13.63
14.69
22.40
13.72
13.01
53
15.69
Payout ratio%
20.18
22.49
25.20
25.29
24.42
25.54
26.02
24.94
25.35
24.93
17.80
25.35
25.07
52
196.1
Shares (diluted)M
276.1
297.4
341.0
351.0
385.4
372.1
351.4
337.2
315.5
303.9
195.6
(4.64%)
1.71%
62
25.00
Buyback yield%
10.18
8.98
9.63
8.57
8.29
5.73
5.54
3.86
1.40
1.07
13.06
3.86
7.01
26
1.649
D/E ratiox
1.768
1.745
1.632
1.772
1.921
1.667
1.477
1.359
1.165
1.196
1.577
1.359
1.650
32
96.04
Enterprise value¥B
81.52
82.24
91.06
102.2
115.2
107.0
101.9
107.8
121.0
125.4
42.37
1.71%
4.28%
67
106.9
LT debt¥B
12.54
12.88
13.71
12.40
12.85
13.17
13.37
12.89
14.04
13.83
82.56
1.48%
0.13%
78
Revenue
¥141.9B
8.76%
1.00×
Cost of revenue
¥73.32B
8.74%
1.00×
Operating expenses
¥30.38B
9.16%
1.04×
Goodwill & intangibles
15.65%
Spread over hurdle
27.56%