43.28
Revenue¥B
43.38
45.27
46.56
48.00
50.44
51.78
55.22
56.29
57.42
60.86
46.82
3.83%
3.98%
15
15.92
Revenue growth%
10.78
12.32
10.29
7.69
8.20
10.23
9.95
12.20
13.53
12.45
11.78
12.20
10.53
74
17.41
Gross margin%
9.79
11.40
12.09
14.38
11.89
9.57
11.72
13.99
13.29
14.63
12.25
13.29
11.99
27
11.67
Operating margin%
14.39
13.49
12.53
11.11
8.51
6.82
6.33
5.45
6.73
9.21
20.21
6.73
8.86
88
21.63
Net margin%
30.00
30.64
29.01
31.19
30.37
32.93
32.70
34.36
37.17
34.95
19.36
34.36
31.94
49
23.99
P/E ratio (avg)x
6.846
7.395
8.165
8.339
7.466
7.036
7.162
7.909
7.929
7.892
28.39
7.892
7.679
48
27.14
EV/EBITx
22.95
23.51
26.95
30.16
31.50
34.96
39.76
39.24
40.09
43.06
32.21
39.76
33.23
85
22.89
FCF yield (avg)%
17.49
19.89
19.81
22.23
24.27
21.38
21.79
21.99
21.00
23.07
21.15
21.79
21.59
86
12.72
FCF margin%
15.70
15.98
16.70
15.73
17.23
20.13
18.92
21.48
18.94
19.12
20.06
19.12
18.08
49
0.609
FCF / Net incomex
0.874
0.866
1.027
1.198
1.224
1.472
1.661
1.814
1.861
1.968
0.118
1.814
1.348
81
24.00
ROIC%
25.09
24.68
27.25
27.66
25.54
24.22
25.01
28.01
30.73
28.91
27.45
28.01
26.39
13
24.60
Return on equity%
18.94
16.29
18.13
20.74
18.39
17.79
16.39
19.05
19.70
20.51
16.20
19.05
18.66
72
8.71
Return on assets%
32.50
31.40
34.37
36.05
33.13
32.96
31.26
33.74
30.97
30.04
9.13
31.26
32.73
83
406.27
EPS¥
569.80
502.35
469.86
503.00
476.28
469.87
496.05
495.32
508.77
462.38
428.28
(0.59%)
(1.26%)
—
10.23
EPS growth%
5.89
5.07
7.91
6.55
6.96
8.65
6.02
6.24
8.25
7.01
23.60
7.01
6.75
31
497.16
Bookvalue per sh¥
127.96
127.85
129.03
119.00
110.66
94.98
98.18
103.41
89.54
96.20
510.82
(2.76%)
(2.62%)
—
400.37
FCF per share¥
129.92
113.36
112.17
106.63
105.83
99.08
97.24
104.36
95.79
82.12
377.90
(4.95%)
(5.63%)
—
114.88
Dividend per sh¥
442.63
479.94
501.31
476.16
513.20
563.70
590.89
585.82
610.19
576.96
459.77
2.37%
3.62%
—
18.81
Div yield (avg)%
21.68
22.42
24.76
25.18
23.80
21.70
20.24
19.46
20.99
22.51
4.70
20.99
22.06
51
4.66
Payout ratio%
1.73
0.72
2.46
0.76
0.40
2.09
2.99
0.40
2.76
1.45
6.93
2.09
1.59
43
75.22
Shares (diluted)M
66.73
74.97
79.98
93.15
106.7
105.4
103.1
104.4
108.9
106.3
76.63
(0.08%)
4.22%
67
23.37
Buyback yield%
2.93
2.52
3.92
4.55
5.06
7.16
9.96
11.32
8.98
10.20
5.61
9.96
6.11
44
1.461
D/E ratiox
0.166
0.177
0.170
0.154
0.166
0.166
0.155
0.153
0.166
0.171
0.191
0.166
0.166
48
39.89
Enterprise value¥B
24.51
24.31
25.01
26.01
24.57
22.91
23.07
19.56
17.06
15.32
25.47
(9.01%)
(5.41%)
88
36.51
LT debt¥B
6.378
6.067
6.569
6.788
6.154
6.539
6.392
6.554
6.976
7.085
9.555
2.86%
2.08%
12
Revenue
¥60.86B
3.98%
1.00×
Cost of revenue
¥34.86B
3.84%
0.99×
Operating expenses
¥11.52B
4.19%
1.02×
Spread over hurdle
14.91%