14.69
Revenue¥B
13.99
15.23
16.48
17.43
18.67
20.10
21.97
23.50
24.86
26.38
15.01
7.17%
7.63%
71
10.02
Revenue growth%
17.33
18.34
17.47
19.40
18.39
16.05
18.73
18.61
18.67
19.87
9.46
18.67
18.50
23
19.13
Gross margin%
11.48
13.33
13.25
13.96
11.03
12.19
9.56
10.63
10.83
9.22
11.32
10.63
11.25
13
27.17
Operating margin%
25.87
25.27
25.14
24.00
24.20
22.29
22.96
22.10
24.12
24.36
15.39
22.96
24.16
41
22.65
Net margin%
28.81
26.34
26.89
25.23
24.07
23.98
24.44
24.97
24.30
27.13
14.65
24.44
25.10
8
8.427
P/E ratio (avg)x
24.83
28.52
32.11
31.02
36.34
39.06
44.02
48.10
54.28
64.22
10.95
48.10
37.70
36
30.87
EV/EBITx
23.65
24.00
22.15
21.13
23.41
25.59
24.37
26.02
27.32
27.22
20.19
26.02
24.19
88
4.78
FCF yield (avg)%
2.13
3.39
1.75
1.68
2.51
4.84
2.61
1.97
2.65
5.11
7.73
2.65
2.56
82
6.39
FCF margin%
13.57
14.78
12.10
14.71
12.39
13.47
11.43
9.83
11.76
10.69
9.59
11.43
12.24
56
1.594
FCF / Net incomex
1.826
2.182
2.151
2.076
2.314
2.263
2.327
2.631
3.141
3.606
1.509
2.631
2.288
40
5.08
ROIC%
18.32
18.65
19.64
17.06
16.36
15.10
15.52
14.55
16.62
14.32
5.90
15.10
16.49
68
23.69
Return on equity%
5.98
4.63
7.30
7.80
10.76
8.16
6.53
6.42
5.96
4.77
8.33
6.42
6.47
42
9.66
Return on assets%
20.31
21.95
20.93
20.73
23.08
23.37
21.24
19.99
17.62
17.56
20.22
19.99
20.83
23
468.57
EPS¥
541.20
503.30
552.90
537.72
588.19
668.49
697.52
745.77
684.15
740.47
488.09
4.71%
4.14%
—
27.29
EPS growth%
8.70
7.16
5.54
6.08
8.15
7.03
6.31
5.19
5.37
8.10
23.32
6.31
6.67
24
317.19
Bookvalue per sh¥
422.84
381.65
411.18
441.24
412.20
445.19
471.66
461.98
462.43
465.36
569.13
2.46%
0.27%
—
518.15
FCF per share¥
430.67
486.14
469.56
442.62
406.61
448.07
486.99
512.65
558.78
571.72
286.04
7.05%
3.12%
—
651.03
Dividend per sh¥
494.89
438.96
440.89
469.08
515.25
536.67
520.18
451.28
405.40
414.97
474.04
(4.24%)
(2.85%)
—
26.30
Div yield (avg)%
0.40
0.40
0.89
0.40
0.40
0.40
0.40
2.51
1.01
1.96
29.48
1.01
0.40
92
5.91
Payout ratio%
20.76
18.61
15.85
17.79
19.70
22.24
22.75
21.30
24.04
26.06
8.40
22.75
21.03
68
39.68
Shares (diluted)M
55.57
59.29
64.38
74.46
87.87
86.99
101.3
102.3
110.1
127.8
39.15
7.78%
8.35%
20
3.23
Buyback yield%
34.28
37.18
37.02
38.19
40.43
38.86
38.87
41.60
44.02
47.01
25.64
41.60
38.87
18
0.156
D/E ratiox
1.407
1.401
1.546
1.661
1.717
1.578
1.660
1.702
1.515
1.355
1.268
1.578
1.562
50
29.23
Enterprise value¥B
13.98
14.21
15.44
16.62
16.91
16.17
14.28
13.57
14.18
14.07
34.56
(3.62%)
(0.55%)
59
9.687
LT debt¥B
24.86
26.61
28.64
28.43
31.37
28.06
30.41
31.45
31.79
35.18
13.33
2.32%
4.05%
60
Revenue
¥26.38B
7.63%
1.00×
Cost of revenue
¥18.47B
7.66%
1.00×
Operating expenses
¥4.546B
7.80%
1.02×
Goodwill & intangibles
15.44%
Spread over hurdle
(0.72%)