69.51
Revenue¥B
194.5
202.1
209.0
215.7
218.0
222.2
226.9
233.2
241.2
251.3
77.82
2.89%
2.98%
65
22.37
Revenue growth%
28.66
26.69
25.35
24.37
24.14
25.25
23.01
23.15
21.20
18.61
7.36
23.01
24.26
49
19.19
Gross margin%
8.95
7.40
10.33
12.88
12.07
11.93
10.99
12.27
13.63
12.89
28.34
12.27
12.00
90
21.28
Operating margin%
10.80
10.79
9.33
9.97
8.16
5.60
6.14
4.59
4.59
5.87
21.44
5.60
7.15
41
3.31
Net margin%
29.21
30.16
32.64
32.41
32.23
34.82
34.79
32.84
35.34
37.50
15.82
34.82
32.74
42
15.41
P/E ratio (avg)x
42.91
39.73
44.86
41.53
42.04
43.22
44.73
45.19
48.21
48.16
26.08
45.19
43.98
65
20.39
EV/EBITx
27.82
27.01
27.64
32.59
38.43
44.17
48.32
48.23
58.29
67.09
19.83
48.32
41.30
34
8.86
FCF yield (avg)%
17.93
16.69
17.62
19.99
19.76
18.38
18.81
21.09
20.72
21.08
13.74
20.72
19.28
60
2.34
FCF margin%
25.20
28.09
28.12
29.94
30.24
28.80
25.97
25.19
27.49
25.09
7.14
25.97
27.79
90
0.529
FCF / Net incomex
2.241
2.375
2.495
2.772
3.029
3.379
3.411
3.487
3.569
4.057
0.271
3.487
3.204
42
3.71
ROIC%
1.53
0.40
0.40
1.01
0.40
1.11
2.73
4.12
6.99
8.94
18.62
4.12
1.32
19
5.64
Return on equity%
19.69
17.42
15.11
16.63
16.81
19.04
20.68
17.96
18.68
17.11
3.05
18.68
17.69
82
17.50
Return on assets%
18.09
18.89
20.62
19.22
20.27
22.11
22.92
23.05
25.54
24.87
12.05
23.05
21.37
27
440.19
EPS¥
156.81
153.23
158.23
160.84
172.54
187.82
187.33
189.00
200.59
235.74
481.86
6.44%
4.44%
—
2.93
EPS growth%
19.17
18.34
20.64
17.66
17.37
19.16
18.80
16.61
18.93
21.16
23.10
18.93
18.86
22
274.32
Bookvalue per sh¥
474.54
447.43
392.73
392.03
377.86
363.18
385.07
407.52
361.83
315.58
357.67
(3.54%)
(4.86%)
—
305.69
FCF per share¥
354.69
390.80
386.22
341.64
334.80
308.71
290.02
308.92
307.75
332.30
137.19
(0.15%)
(0.16%)
—
386.59
Dividend per sh¥
293.20
276.30
275.94
260.69
280.71
247.74
252.60
237.20
246.73
261.80
459.86
(1.39%)
(1.31%)
—
4.17
Div yield (avg)%
4.78
4.59
3.87
1.34
3.43
4.90
7.57
7.47
7.14
6.83
17.62
7.14
4.84
28
24.04
Payout ratio%
20.58
20.74
20.89
22.25
20.62
23.39
21.41
19.64
16.65
18.42
13.09
19.64
20.68
65
176.8
Shares (diluted)M
229.0
217.0
227.3
216.0
210.4
231.1
263.0
280.6
316.9
315.4
178.8
8.43%
4.30%
28
20.34
Buyback yield%
13.20
12.46
14.12
12.70
15.68
15.81
16.14
18.16
21.05
23.88
17.88
18.16
15.75
12
1.300
D/E ratiox
1.808
1.838
2.035
2.284
2.613
2.645
2.598
2.946
3.410
3.639
1.726
2.946
2.606
21
219.1
Enterprise value¥B
39.87
40.01
38.45
35.99
38.22
40.15
40.78
37.54
37.07
36.08
222.7
(1.15%)
(1.06%)
10
269.4
LT debt¥B
150.0
166.2
163.7
165.0
176.9
192.3
198.1
204.7
220.0
254.3
29.72
7.53%
6.67%
66
Revenue
¥251.3B
2.98%
1.00×
Cost of revenue
¥145.3B
2.84%
0.99×
Operating expenses
¥50.55B
2.95%
1.00×
Spread over hurdle
31.01%