10.12
Revenue¥B
12.90
13.51
14.31
15.07
16.11
17.11
17.99
19.30
20.15
21.00
10.38
5.45%
5.66%
12
9.98
Revenue growth%
0.59
0.40
2.14
2.33
3.11
5.99
5.14
2.71
2.50
3.03
28.96
3.03
2.60
25
14.77
Gross margin%
27.91
27.45
29.11
28.59
27.25
29.41
28.06
29.66
30.84
32.50
13.62
29.66
28.85
72
16.86
Operating margin%
17.50
18.56
19.20
17.74
20.53
22.47
22.50
25.10
22.65
19.89
19.67
22.50
20.21
34
4.88
Net margin%
5.99
5.55
8.05
5.12
5.69
3.52
4.46
3.86
4.36
5.94
29.16
4.36
5.33
50
26.52
P/E ratio (avg)x
39.69
34.15
36.14
31.85
34.24
30.96
28.17
29.24
28.77
31.10
23.80
29.24
31.48
20
17.51
EV/EBITx
11.16
10.20
10.68
9.719
9.634
10.41
9.586
9.371
8.481
8.994
24.41
9.371
9.676
54
26.83
FCF yield (avg)%
24.35
22.24
22.50
21.97
22.07
23.19
23.42
26.12
24.45
24.56
26.83
24.45
23.31
45
12.88
FCF margin%
19.48
17.14
14.52
13.61
10.81
13.64
14.58
12.70
13.62
13.65
12.24
13.64
13.65
51
0.258
FCF / Net incomex
1.043
1.027
1.001
1.130
1.091
1.147
1.293
1.306
1.176
1.179
0.839
1.179
1.139
48
22.60
ROIC%
21.65
20.13
19.68
21.15
23.24
23.79
24.33
23.79
25.76
27.60
13.19
24.33
23.51
43
26.25
Return on equity%
19.76
21.04
22.61
19.90
17.39
14.56
16.07
16.44
15.03
12.07
4.47
15.03
16.92
77
23.73
Return on assets%
25.20
27.47
29.83
27.27
24.48
24.30
24.71
25.31
22.82
23.86
14.80
24.30
24.96
23
13.17
EPS¥
14.00
14.56
14.75
15.09
15.76
15.13
16.41
16.14
16.56
14.73
14.74
(1.34%)
0.06%
—
15.36
EPS growth%
20.93
23.48
23.93
21.03
18.29
15.52
14.52
14.99
16.35
16.18
23.85
15.52
17.32
73
14.71
Bookvalue per sh¥
17.13
17.14
19.99
19.66
19.52
18.51
19.70
19.54
21.41
21.07
22.91
1.54%
2.57%
—
10.67
FCF per share¥
8.16
8.38
8.04
6.84
7.07
7.50
8.11
8.21
6.98
6.75
10.28
(0.92%)
(1.25%)
—
7.61
Dividend per sh¥
29.55
32.82
36.55
41.54
49.93
51.96
58.99
68.96
76.15
77.23
7.57
9.12%
10.43%
—
5.10
Div yield (avg)%
23.85
24.90
24.91
26.77
24.43
26.47
28.74
26.55
28.73
27.08
7.35
27.08
26.51
64
6.50
Payout ratio%
29.99
31.97
34.44
35.30
36.45
38.71
41.40
42.60
45.47
44.36
25.81
42.60
37.58
26
426.7
Shares (diluted)M
327.4
346.6
351.1
362.3
354.5
379.6
378.6
372.6
324.2
315.2
426.5
(2.32%)
(0.66%)
88
8.91
Buyback yield%
6.82
6.60
6.19
7.26
5.41
7.92
9.45
6.94
7.26
5.04
24.66
7.26
6.88
65
1.088
D/E ratiox
0.888
0.884
0.928
1.052
1.203
1.231
1.376
1.473
1.753
2.029
0.550
1.473
1.217
45
0.976
Enterprise value¥B
3.042
3.542
3.400
3.552
3.522
3.310
3.759
3.888
3.768
3.973
4.098
2.44%
2.22%
52
16.37
LT debt¥B
17.65
19.45
18.87
19.34
20.39
20.23
19.44
18.75
19.93
22.05
15.14
1.58%
3.36%
60
Revenue
¥21.00B
5.66%
1.00×
Cost of revenue
¥13.54B
5.68%
1.00×
Operating expenses
¥4.623B
5.84%
1.02×
Goodwill & intangibles
14.85%
Spread over hurdle
(2.82%)