37.43
Revenue¥B
63.09
63.21
63.88
62.90
63.43
64.96
64.89
64.42
64.97
65.71
41.01
0.71%
0.54%
51
22.34
Revenue growth%
6.11
4.78
6.60
3.82
2.81
1.19
0.40
0.40
1.13
3.95
24.59
1.13
3.31
56
11.28
Gross margin%
28.70
29.91
32.62
31.12
31.40
30.65
29.73
28.47
26.34
24.95
2.54
28.47
29.82
52
14.61
Operating margin%
20.73
19.95
22.65
24.87
27.62
25.40
23.17
22.78
21.50
23.34
4.64
23.17
22.98
52
11.13
Net margin%
35.57
37.20
37.20
35.32
36.82
35.62
35.30
36.61
36.88
36.04
22.03
36.04
36.32
69
8.385
P/E ratio (avg)x
19.27
20.04
19.80
19.27
19.40
18.37
21.29
20.86
23.31
23.70
30.37
21.29
19.92
71
33.46
EV/EBITx
48.26
57.60
68.67
76.44
79.45
89.26
94.26
105.0
125.3
136.0
20.31
105.0
84.36
27
6.87
FCF yield (avg)%
27.99
26.77
26.13
28.67
25.74
25.76
27.98
28.79
29.76
27.64
18.40
27.98
27.81
91
25.84
FCF margin%
24.85
25.36
26.16
23.94
23.95
23.61
24.97
25.65
24.57
23.39
10.93
24.57
24.71
35
1.713
FCF / Net incomex
1.149
1.203
1.312
1.445
1.450
1.409
1.450
1.470
1.383
1.406
1.420
1.409
1.407
82
6.54
ROIC%
5.45
5.14
7.01
7.69
6.03
5.26
4.40
1.70
0.40
0.77
21.76
1.70
5.20
7
5.51
Return on equity%
8.39
8.00
7.71
5.56
4.21
6.27
4.82
3.13
5.95
3.90
29.14
4.82
5.76
30
14.10
Return on assets%
22.29
25.17
27.16
30.15
29.64
32.03
31.17
30.12
32.07
32.89
12.55
32.03
30.13
49
10.88
EPS¥
16.62
18.15
19.27
18.40
17.35
17.52
18.58
17.10
15.85
15.06
11.68
(2.78%)
(2.06%)
—
11.97
EPS growth%
19.45
19.30
17.23
16.97
19.23
21.61
19.52
19.27
16.30
13.44
11.88
19.27
19.25
86
29.46
Bookvalue per sh¥
10.81
11.67
11.97
12.74
15.22
17.68
19.64
22.44
24.85
25.72
18.04
11.07%
10.11%
—
20.11
FCF per share¥
18.09
18.87
22.58
24.42
27.99
31.55
35.46
38.68
41.06
48.87
20.24
11.79%
11.93%
—
30.41
Dividend per sh¥
31.78
33.52
38.53
44.79
45.92
46.17
51.21
60.48
71.01
79.37
21.60
11.57%
9.15%
—
11.71
Div yield (avg)%
23.70
25.88
25.62
24.29
27.02
25.50
22.86
21.26
18.27
17.46
24.37
21.26
23.99
5
20.41
Payout ratio%
29.75
27.23
26.40
23.93
26.61
23.71
23.49
24.44
24.18
25.38
4.67
24.18
24.91
15
0.712
Shares (diluted)B
1.066
1.070
1.188
1.196
1.195
1.332
1.546
1.849
1.856
2.203
0.708
13.00%
7.07%
22
12.96
Buyback yield%
14.98
17.45
19.83
17.92
19.83
17.61
15.67
13.30
13.87
16.33
28.58
15.67
16.89
54
1.800
D/E ratiox
1.272
1.404
1.546
1.526
1.746
1.691
1.942
2.187
2.232
2.205
0.225
2.187
1.718
71
39.06
Enterprise value¥B
5.099
4.687
5.231
4.866
4.504
4.239
4.488
5.030
5.088
5.712
37.53
4.87%
0.69%
88
9.125
LT debt¥B
43.79
43.97
47.43
53.64
51.88
51.21
58.30
55.14
57.64
53.75
30.71
0.71%
3.41%
34
Revenue
¥65.71B
0.54%
1.00×
Cost of revenue
¥35.61B
0.47%
0.99×
Operating expenses
¥12.71B
0.88%
1.03×
Goodwill & intangibles
14.81%
Spread over hurdle
24.45%