32.73
Revenue¥B
67.14
70.32
74.05
77.77
84.40
90.38
95.41
101.6
107.0
113.0
35.14
6.00%
5.79%
43
5.91
Revenue growth%
25.21
26.46
29.18
28.88
29.48
31.30
32.10
32.07
31.97
30.56
7.76
31.97
30.02
79
22.21
Gross margin%
7.28
9.86
12.53
13.14
15.52
15.72
16.85
15.65
18.17
18.83
10.22
16.85
15.59
84
7.69
Operating margin%
2.33
1.96
3.42
4.20
5.71
8.47
10.97
9.06
10.13
10.70
25.04
10.13
7.09
76
15.72
Net margin%
29.77
28.81
31.72
30.32
30.95
29.55
30.17
27.62
30.34
27.42
6.18
29.55
29.97
59
22.75
P/E ratio (avg)x
10.30
11.32
11.56
11.77
11.01
12.21
13.67
14.13
15.70
16.39
25.04
14.13
11.99
88
25.16
EV/EBITx
29.52
32.47
33.84
35.94
35.50
36.28
42.29
40.59
43.81
50.26
26.78
42.29
36.11
12
21.10
FCF yield (avg)%
24.48
22.42
24.34
25.71
26.53
24.43
21.52
24.10
25.25
23.75
27.56
24.10
24.38
95
14.62
FCF margin%
21.61
20.05
17.43
15.69
17.62
16.14
18.93
17.61
17.30
16.94
21.53
17.30
17.52
34
1.064
FCF / Net incomex
1.650
1.803
1.656
1.591
1.664
1.537
1.572
1.523
1.671
1.839
1.210
1.572
1.653
42
21.33
ROIC%
12.13
10.24
8.12
8.95
8.85
6.44
7.95
8.95
9.46
10.94
9.93
8.95
8.95
15
9.23
Return on equity%
28.94
27.62
28.21
26.75
27.72
30.69
29.69
26.88
29.72
30.36
23.30
29.72
28.57
30
6.15
Return on assets%
17.70
15.54
13.28
14.06
12.27
10.89
11.74
11.15
13.10
14.10
27.71
11.74
13.19
12
200.39
EPS¥
391.50
409.95
451.91
432.37
445.08
486.08
509.02
526.68
503.97
502.78
213.71
2.47%
3.79%
—
5.97
EPS growth%
22.66
22.99
20.37
22.67
25.06
22.15
20.36
19.86
19.83
19.48
16.40
19.86
21.26
49
110.66
Bookvalue per sh¥
191.77
215.68
236.00
246.39
259.64
257.44
256.28
265.41
288.04
292.24
265.24
2.39%
5.50%
—
119.86
FCF per share¥
138.13
142.30
147.59
154.80
135.61
114.98
120.84
129.21
115.83
111.14
252.49
(3.90%)
(1.52%)
—
121.55
Dividend per sh¥
307.78
324.02
328.67
314.79
285.77
274.44
289.62
315.19
341.90
326.13
139.00
2.68%
1.49%
—
21.05
Div yield (avg)%
6.13
3.94
5.92
6.40
7.72
9.29
10.02
8.48
7.95
5.93
14.61
8.48
7.06
86
9.01
Payout ratio%
17.71
17.15
19.66
19.22
18.50
16.85
16.07
18.75
19.72
17.17
9.59
17.17
18.10
78
264.7
Shares (diluted)M
396.6
379.9
408.4
469.8
454.4
543.5
642.4
752.9
893.3
882.4
265.8
14.19%
9.36%
31
2.21
Buyback yield%
31.56
33.12
32.36
34.19
37.08
34.12
35.91
35.26
32.74
30.64
5.70
34.12
33.62
36
1.659
D/E ratiox
0.668
0.632
0.701
0.734
0.739
0.672
0.728
0.779
0.754
0.753
1.244
0.753
0.731
73
68.07
Enterprise value¥B
138.3
141.1
130.1
130.7
137.4
122.4
129.4
129.0
123.3
115.0
102.4
(3.50%)
(2.39%)
78
88.29
LT debt¥B
46.80
48.00
48.01
47.53
45.05
41.34
41.35
45.52
50.11
54.42
77.94
3.85%
0.57%
53
Revenue
¥113.0B
5.79%
1.00×
Cost of revenue
¥79.07B
5.79%
1.00×
Operating expenses
¥20.31B
6.23%
1.04×
Goodwill & intangibles
17.91%
Spread over hurdle
(3.52%)