68.68
Revenue¥B
83.75
83.37
84.19
84.21
86.70
88.62
88.27
91.90
92.71
94.14
76.02
1.66%
1.38%
90
20.99
Revenue growth%
4.78
3.87
3.53
5.11
7.58
7.91
10.31
7.40
5.42
7.80
11.05
7.80
6.41
43
18.79
Gross margin%
10.41
9.19
12.18
14.91
13.24
10.60
11.66
12.51
10.34
12.26
15.85
11.66
11.92
70
5.96
Operating margin%
17.39
19.88
20.23
18.35
17.90
16.69
14.23
11.85
9.90
9.23
13.55
11.85
17.04
32
11.55
Net margin%
19.09
20.45
17.54
18.72
19.70
22.11
21.65
24.11
21.85
22.33
12.94
22.11
21.05
6
25.64
P/E ratio (avg)x
37.55
35.70
33.52
30.11
27.34
28.55
26.81
27.71
28.67
30.85
24.81
28.55
29.39
79
17.04
EV/EBITx
37.59
38.98
38.66
44.40
46.76
50.48
51.85
49.58
47.27
53.16
33.57
50.48
47.01
42
14.17
FCF yield (avg)%
24.03
26.58
27.20
24.60
27.27
28.58
29.79
31.71
32.70
33.22
25.09
31.71
27.92
39
29.01
FCF margin%
27.89
26.04
27.65
24.74
27.07
28.39
28.88
30.22
28.99
27.96
22.83
28.88
27.92
82
1.221
FCF / Net incomex
1.693
1.868
1.980
1.926
2.075
2.005
2.016
1.950
2.286
2.336
1.126
2.016
1.993
88
5.83
ROIC%
8.12
8.82
11.72
12.09
15.09
13.27
10.82
11.36
8.83
9.27
17.49
10.82
11.09
94
22.25
Return on equity%
20.39
20.12
19.83
19.00
18.30
15.53
15.80
13.35
13.51
10.59
8.48
13.51
17.05
8
2.03
Return on assets%
24.30
23.62
22.21
20.86
19.69
21.55
24.46
23.83
25.81
28.58
23.79
24.46
23.72
65
223.39
EPS¥
248.44
271.01
279.26
294.87
281.74
268.95
291.83
284.65
307.38
320.47
238.09
2.61%
1.43%
—
18.57
EPS growth%
7.20
6.60
5.53
6.88
3.99
5.42
8.02
5.09
5.39
5.58
5.82
5.42
5.56
92
230.84
Bookvalue per sh¥
379.80
378.60
428.64
466.91
458.70
458.30
534.91
569.05
654.00
675.65
136.59
8.05%
5.50%
—
249.74
FCF per share¥
84.29
73.27
72.59
79.19
79.01
86.30
85.59
84.75
78.33
80.60
262.22
0.40%
(0.62%)
—
247.93
Dividend per sh¥
99.94
91.99
86.25
77.50
73.70
73.63
80.53
74.41
70.68
79.35
194.21
1.49%
(1.57%)
—
15.73
Div yield (avg)%
13.57
14.12
16.47
15.01
16.04
15.58
18.13
16.87
17.46
19.00
13.72
17.46
16.26
13
12.60
Payout ratio%
6.95
9.41
10.95
10.42
12.78
13.27
14.58
12.92
12.60
11.31
20.99
12.92
11.96
18
100.1
Shares (diluted)M
99.53
95.59
84.88
81.52
73.14
77.39
82.64
84.73
87.19
81.47
99.03
2.18%
(1.43%)
66
18.02
Buyback yield%
3.57
4.04
3.75
3.78
5.73
3.76
3.73
5.21
2.64
5.28
17.03
3.76
3.77
55
0.364
D/E ratiox
1.634
1.529
1.597
1.714
1.772
2.031
2.316
2.243
2.494
2.759
0.101
2.316
1.901
81
75.25
Enterprise value¥B
49.39
50.85
50.59
55.55
59.32
56.06
50.67
53.85
50.67
52.10
5.352
(2.56%)
1.52%
23
38.02
LT debt¥B
65.58
64.80
64.89
73.34
70.02
78.36
80.22
79.61
84.47
96.06
48.22
6.53%
5.06%
16
Revenue
¥94.14B
1.38%
1.00×
Cost of revenue
¥61.41B
1.58%
1.02×
Operating expenses
¥17.75B
0.72%
0.94×
Spread over hurdle
31.51%