12.39
Revenue¥B
20.66
21.90
22.30
22.77
24.19
25.07
26.50
28.09
29.34
30.38
13.81
4.66%
4.30%
23
5.47
Revenue growth%
9.40
8.39
9.13
9.72
9.83
11.64
8.74
5.91
7.85
6.74
7.82
7.85
8.93
26
3.76
Gross margin%
15.09
17.06
16.48
16.20
15.32
13.47
13.06
11.67
9.20
6.35
6.69
11.67
14.28
48
26.36
Operating margin%
16.79
15.01
12.40
10.61
10.85
9.38
11.96
11.44
12.36
9.47
27.23
11.44
11.70
56
10.71
Net margin%
9.39
10.26
9.57
9.85
11.56
10.66
13.63
16.25
17.84
20.64
14.22
16.25
11.11
25
37.57
P/E ratio (avg)x
37.19
43.89
47.32
49.60
49.60
49.10
58.84
66.58
76.90
82.14
24.93
66.58
49.60
12
33.26
EV/EBITx
26.06
23.49
21.77
21.13
19.53
19.93
20.61
19.77
17.54
18.17
27.28
19.77
20.27
55
8.84
FCF yield (avg)%
22.35
21.53
18.78
19.28
18.70
21.14
23.89
22.01
19.76
18.61
27.01
21.14
20.45
66
18.80
FCF margin%
24.42
21.82
19.90
22.65
21.65
22.31
25.09
24.04
21.65
19.07
6.55
22.31
22.06
43
0.188
FCF / Net incomex
1.225
1.257
1.111
0.956
0.924
0.828
0.879
0.924
0.975
0.988
1.756
0.924
0.966
68
13.49
ROIC%
26.26
27.24
29.32
26.50
26.50
25.98
25.74
28.48
31.15
31.12
28.77
28.48
26.87
24
21.42
Return on equity%
24.90
25.99
25.41
23.69
26.27
26.21
23.21
22.30
20.42
22.06
17.77
22.30
24.30
19
29.25
Return on assets%
15.89
15.66
12.78
14.50
16.50
16.92
17.38
16.20
15.04
12.47
19.20
16.20
15.77
70
11.68
EPS¥
14.31
13.67
14.41
15.57
14.42
13.91
15.15
15.16
17.01
19.29
12.32
5.99%
3.86%
—
20.55
EPS growth%
13.80
15.17
13.32
13.95
13.99
12.34
11.06
11.37
14.20
16.80
12.77
12.34
13.88
14
11.87
Bookvalue per sh¥
11.36
12.01
12.89
12.89
12.43
13.11
12.28
12.33
12.59
12.88
5.43
0.71%
2.73%
—
9.62
FCF per share¥
6.69
7.99
9.31
10.10
11.33
11.76
12.44
12.29
12.31
11.95
7.66
1.06%
6.38%
—
10.12
Dividend per sh¥
14.97
15.55
15.14
17.64
20.09
23.05
24.98
24.97
27.03
28.00
4.47
6.87%
7.32%
—
12.87
Div yield (avg)%
0.40
0.40
0.70
2.93
0.75
2.65
2.88
0.70
3.04
2.79
23.99
2.79
1.70
66
26.99
Payout ratio%
10.11
9.56
9.98
9.68
9.40
12.21
14.89
12.85
14.51
12.17
16.32
12.85
11.14
18
1.235
Shares (diluted)B
1.134
1.136
1.024
0.984
0.964
0.912
0.998
1.055
1.012
0.968
1.222
0.08%
(0.68%)
90
17.36
Buyback yield%
23.64
23.16
25.29
27.91
27.33
25.54
23.03
20.61
22.74
20.97
14.34
22.74
23.40
10
0.168
D/E ratiox
0.528
0.527
0.481
0.494
0.497
0.495
0.540
0.602
0.614
0.686
1.758
0.602
0.528
90
7.999
Enterprise value¥B
2.092
2.123
2.049
2.059
1.741
1.856
1.729
1.576
1.488
1.301
13.67
(5.67%)
(4.08%)
59
19.89
LT debt¥B
2.345
2.416
2.287
2.251
2.312
2.145
2.224
2.411
2.166
2.201
3.942
(0.98%)
(1.18%)
9
Revenue
¥30.38B
4.30%
1.00×
Cost of revenue
¥20.51B
4.44%
1.01×
Operating expenses
¥7.282B
4.28%
1.00×
Goodwill & intangibles
21.06%
Spread over hurdle
(3.35%)