44.83
Revenue¥B
45.95
50.63
54.89
59.14
63.05
67.59
71.83
78.48
86.43
93.42
47.09
8.18%
8.02%
56
14.70
Revenue growth%
5.42
2.64
0.40
0.40
0.40
0.40
1.62
2.06
1.80
1.57
5.35
1.62
1.59
73
20.78
Gross margin%
27.43
26.89
27.21
28.20
29.51
29.31
30.33
29.79
32.68
30.99
15.26
30.33
29.41
15
7.62
Operating margin%
5.70
7.97
8.28
9.77
10.45
8.96
7.33
9.92
8.28
6.09
20.58
8.28
8.28
65
6.55
Net margin%
23.59
23.16
25.09
22.56
24.91
22.43
25.33
23.95
23.72
21.65
17.39
23.72
23.66
30
35.44
P/E ratio (avg)x
35.27
32.00
29.04
27.50
29.67
33.25
31.72
33.89
36.22
36.52
17.99
33.89
32.62
34
13.97
EV/EBITx
45.40
50.35
49.89
56.36
58.74
59.18
65.98
68.92
77.84
80.98
23.31
68.92
58.96
75
6.02
FCF yield (avg)%
22.57
23.43
23.35
20.41
22.32
25.12
25.96
23.85
26.36
27.25
20.01
25.96
23.64
47
9.14
FCF margin%
1.46
4.00
6.23
8.14
10.25
10.59
11.35
11.26
9.03
11.87
17.57
11.26
9.64
41
1.028
FCF / Net incomex
0.257
0.250
0.275
0.289
0.333
0.389
0.444
0.520
0.525
0.592
0.284
0.520
0.361
76
27.03
ROIC%
35.00
34.27
32.17
33.08
35.05
35.89
37.55
37.05
35.16
32.97
28.92
35.89
35.03
24
29.25
Return on equity%
13.66
16.20
15.51
15.65
16.32
14.69
16.71
15.63
18.60
19.28
11.09
16.71
15.92
43
19.23
Return on assets%
18.37
21.21
23.04
20.85
23.01
25.96
26.97
26.01
26.48
27.32
11.36
26.48
24.50
69
226.10
EPS¥
296.14
340.40
354.48
401.95
381.57
377.27
362.40
360.06
411.14
447.94
239.60
3.26%
5.00%
—
10.99
EPS growth%
2.91
3.66
6.25
4.11
5.75
8.57
6.49
3.82
6.46
4.73
12.91
6.46
5.24
57
420.87
Bookvalue per sh¥
62.83
57.60
54.81
56.87
59.88
63.64
66.66
71.86
73.52
78.33
78.55
5.52%
1.74%
—
442.56
FCF per share¥
412.80
447.24
417.53
441.28
419.05
464.32
434.17
388.28
396.56
437.98
498.51
0.89%
0.68%
—
86.29
Dividend per sh¥
169.99
179.16
159.84
158.78
166.66
180.94
154.31
167.22
158.97
159.40
132.75
(0.89%)
(0.34%)
—
19.95
Div yield (avg)%
31.22
30.88
33.05
31.94
34.88
36.63
38.77
40.04
41.62
43.65
6.81
40.04
35.75
48
2.42
Payout ratio%
4.20
4.89
6.25
7.70
4.89
2.75
3.38
2.85
2.31
4.49
11.30
2.85
4.35
19
74.11
Shares (diluted)M
67.75
74.12
82.70
89.80
84.70
94.60
99.65
111.2
120.6
129.7
74.78
8.89%
7.33%
45
10.89
Buyback yield%
13.28
12.76
12.12
13.15
15.91
13.13
14.50
14.50
15.92
13.22
4.57
14.50
13.25
67
0.211
D/E ratiox
1.699
1.685
1.830
2.031
2.013
2.284
2.573
3.103
3.575
3.821
0.364
3.103
2.158
93
25.65
Enterprise value¥B
25.71
25.33
27.62
26.00
27.53
30.16
30.79
27.06
27.41
24.12
47.30
(2.61%)
(1.06%)
84
42.94
LT debt¥B
25.55
27.15
27.22
29.37
26.21
23.23
21.35
21.33
22.54
21.05
76.01
(4.29%)
(1.13%)
12
Revenue
¥93.42B
8.02%
1.00×
Cost of revenue
¥55.63B
8.34%
1.03×
Operating expenses
¥9.384B
7.19%
0.93×
Spread over hurdle
16.52%