41.42
Revenue¥B
27.80
29.18
30.61
32.31
34.87
37.96
40.45
42.72
46.09
49.37
44.26
7.20%
6.55%
20
16.55
Revenue growth%
11.66
9.76
7.76
10.72
11.70
11.27
13.60
11.31
12.18
13.84
21.00
12.18
11.49
34
21.57
Gross margin%
34.23
31.51
33.79
33.37
30.50
32.81
29.82
29.96
29.65
32.40
21.82
29.96
31.96
62
11.65
Operating margin%
24.26
27.00
26.87
29.20
30.47
28.49
29.62
27.99
30.37
31.25
29.10
29.62
28.85
10
15.29
Net margin%
22.85
25.45
24.63
23.57
22.29
20.46
22.76
22.05
23.09
22.00
6.25
22.05
22.81
54
37.72
P/E ratio (avg)x
10.19
9.517
10.35
10.44
11.36
11.26
11.25
10.48
11.72
13.56
9.982
11.26
10.86
51
14.93
EV/EBITx
37.38
41.55
40.01
46.69
51.85
61.55
59.36
56.73
54.17
62.54
10.44
59.36
53.01
63
2.99
FCF yield (avg)%
4.08
5.47
5.12
2.66
4.15
4.16
4.71
3.02
2.11
2.02
14.94
3.02
4.11
77
19.19
FCF margin%
27.62
28.31
26.05
27.06
25.75
27.13
28.28
26.78
27.85
29.92
5.29
27.85
27.38
45
1.084
FCF / Net incomex
2.035
2.277
2.553
2.613
2.951
2.841
2.898
3.138
3.624
4.177
0.644
3.138
2.870
79
17.61
ROIC%
23.66
21.47
19.39
19.69
20.63
21.82
20.24
22.02
24.32
25.96
9.79
22.02
21.64
25
10.01
Return on equity%
20.25
22.51
20.18
19.83
21.10
20.33
19.14
16.21
15.73
17.89
9.42
17.89
20.00
49
16.21
Return on assets%
10.10
11.36
10.39
13.30
13.95
13.81
12.60
13.73
11.80
14.54
11.62
13.73
12.95
61
2.08
EPS¥
2.20
2.35
2.09
2.16
2.18
2.14
1.96
1.85
1.75
1.61
2.13
(5.94%)
(3.20%)
—
12.18
EPS growth%
4.58
2.96
0.40
0.40
3.37
5.12
7.53
7.88
5.56
6.60
28.02
6.60
4.85
66
1.43
Bookvalue per sh¥
6.10
6.16
6.90
7.10
6.78
6.65
7.03
7.41
7.32
7.62
2.99
2.34%
2.27%
—
2.27
FCF per share¥
3.25
3.54
3.35
3.26
2.85
3.05
2.71
2.93
3.14
3.22
3.32
2.52%
0.28%
—
5.32
Dividend per sh¥
3.44
3.72
3.69
3.96
3.79
3.39
3.50
3.59
3.97
3.97
4.17
0.92%
2.59%
—
17.20
Div yield (avg)%
23.35
20.64
20.00
22.86
24.50
21.52
22.66
25.16
25.42
23.03
20.58
23.03
22.94
89
15.45
Payout ratio%
18.36
20.65
21.29
20.76
17.77
19.02
18.95
18.37
19.09
21.35
25.87
19.02
19.06
40
2.380
Shares (diluted)B
2.971
2.989
3.190
3.028
2.945
3.158
3.388
3.355
3.470
3.312
2.494
2.38%
1.63%
86
17.98
Buyback yield%
10.85
8.74
8.68
9.24
9.80
10.44
8.48
5.73
3.11
5.21
23.15
5.73
8.71
90
1.631
D/E ratiox
2.659
3.177
3.458
3.498
3.591
3.672
3.578
4.268
4.524
4.555
1.587
4.268
3.584
55
8.040
Enterprise value¥B
25.51
26.35
27.96
32.83
32.74
33.94
35.23
34.38
39.05
38.09
39.71
3.08%
3.87%
76
1.924
LT debt¥B
27.20
24.95
26.03
28.01
26.09
28.33
26.98
24.86
25.43
27.63
7.755
1.16%
(1.13%)
68
Revenue
¥49.37B
6.55%
1.00×
Cost of revenue
¥27.98B
6.77%
1.02×
Operating expenses
¥7.601B
6.05%
0.95×
Cash and investments
16.75%
Spread over hurdle
80.14%