8.094
Revenue¥B
16.58
17.14
17.29
17.73
18.02
18.65
18.50
18.32
18.16
17.94
8.566
(0.09%)
0.87%
8
26.41
Revenue growth%
19.54
22.33
23.40
24.46
26.71
29.64
28.18
29.20
29.92
28.06
29.29
29.20
27.38
42
2.70
Gross margin%
5.26
3.11
2.85
2.09
0.74
2.90
4.85
4.46
1.97
2.23
29.11
2.90
2.87
22
19.14
Operating margin%
11.39
9.54
7.90
5.30
7.40
10.37
7.44
5.83
8.73
11.73
20.14
8.73
8.31
63
20.19
Net margin%
10.89
11.68
12.41
12.99
11.71
13.39
12.70
10.73
13.41
12.43
2.21
12.70
12.42
27
22.00
P/E ratio (avg)x
29.31
29.25
30.93
30.77
32.30
30.59
32.63
29.77
33.22
34.59
14.27
32.63
30.85
88
35.04
EV/EBITx
22.81
25.81
24.29
23.63
23.53
22.93
23.84
24.94
22.91
21.23
29.07
22.93
23.58
49
15.62
FCF yield (avg)%
24.94
26.14
26.41
28.82
31.13
34.01
36.62
38.29
40.90
40.15
12.20
38.29
32.57
6
9.37
FCF margin%
20.58
19.21
21.99
21.91
21.98
23.79
23.82
25.20
22.56
23.44
27.55
23.79
22.28
45
0.731
FCF / Net incomex
0.313
0.299
0.261
0.269
0.291
0.271
0.291
0.301
0.274
0.291
1.364
0.291
0.291
11
22.32
ROIC%
5.82
5.86
5.32
6.61
7.00
6.51
8.57
6.57
7.96
7.13
2.41
7.13
6.59
90
28.31
Return on equity%
1.81
4.23
6.92
4.38
6.22
8.56
11.12
10.59
8.24
7.06
9.79
8.56
6.99
59
10.51
Return on assets%
25.56
25.43
22.44
20.83
18.29
20.72
22.50
21.13
20.17
19.31
16.36
20.72
20.98
84
38.22
EPS¥
37.23
39.11
46.73
49.96
50.45
55.01
64.72
75.69
73.91
75.57
39.37
8.42%
7.18%
—
7.95
EPS growth%
22.88
21.67
20.51
18.18
15.44
16.55
19.11
19.20
19.05
19.72
6.80
19.11
19.16
26
67.77
Bookvalue per sh¥
133.14
143.38
156.68
180.04
180.17
201.70
194.92
210.05
225.21
254.81
53.69
7.18%
6.08%
—
50.73
FCF per share¥
175.83
196.64
208.97
203.27
233.98
222.52
223.17
260.65
303.35
349.36
70.90
8.35%
7.06%
—
99.46
Dividend per sh¥
34.33
30.27
29.47
30.91
29.23
28.57
29.50
32.63
31.95
30.63
165.28
0.94%
(1.90%)
—
29.84
Div yield (avg)%
15.97
17.90
19.09
16.72
14.65
11.82
13.79
15.99
17.84
17.40
21.21
15.99
16.35
61
23.11
Payout ratio%
7.72
5.25
6.37
7.05
6.08
5.77
7.21
5.79
7.39
9.14
15.28
7.21
6.71
95
47.35
Shares (diluted)M
42.00
40.12
44.39
46.93
51.35
46.91
51.97
50.91
50.38
51.86
48.34
0.20%
3.13%
24
28.70
Buyback yield%
25.04
25.98
28.06
30.10
30.09
29.42
27.95
28.77
29.96
27.03
18.21
28.77
28.42
90
0.960
D/E ratiox
1.232
1.233
1.120
1.234
1.142
1.081
0.974
0.869
0.969
0.858
0.336
0.969
1.101
52
12.34
Enterprise value¥B
18.17
20.00
22.63
26.88
27.73
28.56
30.16
33.61
36.80
38.94
10.39
7.03%
8.12%
12
13.88
LT debt¥B
1.473
1.546
1.453
1.292
1.198
1.163
1.051
1.145
1.121
1.116
8.516
(1.41%)
(2.30%)
52
Revenue
¥17.94B
0.87%
1.00×
Cost of revenue
¥10.94B
0.56%
0.97×
Operating expenses
¥2.715B
1.78%
1.09×
Spread over hurdle
13.75%