6.901
Revenue¥B
9.325
9.859
10.50
11.57
12.29
13.25
14.04
14.91
16.05
17.70
7.725
7.57%
7.22%
8
12.63
Revenue growth%
18.02
18.91
19.82
19.16
20.80
21.16
23.27
24.68
25.90
25.26
14.21
24.68
20.98
29
24.68
Gross margin%
26.47
24.95
27.18
27.02
29.63
27.91
28.93
28.06
31.04
28.75
6.28
28.75
27.99
58
29.66
Operating margin%
3.17
3.35
3.83
4.88
2.59
0.86
2.88
3.84
3.70
4.56
2.57
3.70
3.53
34
28.59
Net margin%
26.99
27.31
27.57
27.69
28.00
27.99
30.54
31.43
34.40
35.49
13.82
31.43
27.99
11
30.88
P/E ratio (avg)x
28.97
26.31
25.90
22.37
23.52
25.40
21.61
21.79
20.45
19.21
11.18
21.61
22.95
17
10.92
EV/EBITx
24.78
25.37
28.03
31.63
33.83
36.49
43.40
42.63
43.69
48.25
12.94
43.40
35.16
74
3.39
FCF yield (avg)%
28.10
26.19
24.68
23.08
20.83
23.32
22.34
20.79
23.27
25.53
20.80
23.27
23.29
76
24.05
FCF margin%
2.12
2.63
0.49
2.45
0.43
1.20
3.18
3.92
4.96
3.97
20.12
3.92
2.54
77
1.744
FCF / Net incomex
0.146
0.141
0.144
0.138
0.150
0.163
0.183
0.184
0.173
0.192
1.622
0.183
0.156
83
14.06
ROIC%
27.32
27.90
28.57
26.55
26.45
24.65
24.12
25.68
26.37
25.17
29.43
25.17
26.41
79
24.94
Return on equity%
13.88
13.19
15.52
13.52
15.77
14.69
15.99
15.68
18.19
15.79
8.48
15.79
15.60
62
26.18
Return on assets%
21.43
18.46
16.20
13.56
15.65
12.82
12.37
13.99
13.87
15.44
26.54
13.87
14.71
46
52.73
EPS¥
74.57
81.69
94.01
96.36
104.13
110.48
103.83
96.14
100.29
97.04
54.03
(1.40%)
2.37%
—
5.83
EPS growth%
23.60
21.00
22.26
23.99
25.29
28.10
30.86
33.08
33.35
34.67
26.85
33.08
26.69
6
45.69
Bookvalue per sh¥
41.61
45.67
49.02
47.15
47.90
52.36
50.29
56.98
62.36
72.64
37.38
8.69%
5.93%
—
42.95
FCF per share¥
46.79
41.46
38.25
37.31
40.66
41.42
38.15
36.18
31.73
32.02
14.40
(4.67%)
(3.41%)
—
56.25
Dividend per sh¥
51.45
54.53
54.31
55.77
66.93
75.88
89.73
91.05
106.56
107.34
65.67
9.91%
7.46%
—
10.11
Div yield (avg)%
15.72
14.25
14.73
15.78
13.69
12.23
14.72
15.66
15.26
14.74
25.34
14.74
14.74
53
14.03
Payout ratio%
14.48
16.28
13.79
14.18
12.67
14.12
16.71
18.03
18.53
18.04
28.52
18.03
15.38
65
146.9
Shares (diluted)M
144.9
129.0
135.1
132.3
118.3
119.3
108.2
105.6
114.9
117.8
143.4
(0.09%)
(1.73%)
64
2.64
Buyback yield%
16.44
18.55
16.57
16.34
18.78
16.95
14.65
11.74
10.81
8.72
12.09
11.74
16.39
87
0.455
D/E ratiox
1.631
1.792
1.879
1.960
2.040
2.414
2.623
2.786
2.865
3.391
0.298
2.786
2.227
38
11.01
Enterprise value¥B
3.813
3.584
3.203
3.017
2.714
2.776
2.983
3.179
2.808
2.552
8.460
(1.23%)
(4.26%)
48
7.837
LT debt¥B
9.038
9.086
9.541
10.09
10.42
10.86
12.32
13.81
12.97
12.51
2.564
3.72%
2.91%
63
Revenue
¥17.70B
7.22%
1.00×
Cost of revenue
¥12.03B
7.12%
0.99×
Operating expenses
¥3.117B
7.91%
1.07×
Goodwill & intangibles
17.97%
Spread over hurdle
11.26%