14.81
Revenue¥B
17.96
19.35
20.66
21.78
22.77
24.10
25.25
26.61
28.14
29.86
15.61
5.57%
6.16%
37
28.29
Revenue growth%
27.38
28.11
27.41
25.90
28.21
25.69
22.72
23.64
24.51
26.60
16.89
24.51
26.25
79
16.10
Gross margin%
5.58
4.79
2.75
3.35
5.08
7.32
6.46
3.98
6.76
7.62
19.58
6.76
5.33
93
4.99
Operating margin%
21.46
20.12
22.58
20.46
23.12
22.45
22.58
19.77
18.47
20.44
23.76
20.44
20.96
38
16.02
Net margin%
18.93
16.59
16.39
16.41
19.23
18.57
21.48
19.58
19.73
17.84
4.59
19.58
18.75
78
17.92
P/E ratio (avg)x
29.84
29.26
25.94
25.55
28.13
30.87
31.29
27.62
27.60
25.48
36.96
27.62
27.87
52
23.19
EV/EBITx
9.471
8.749
8.303
8.586
7.836
7.614
7.074
6.410
6.610
6.909
36.25
6.909
7.725
55
29.67
FCF yield (avg)%
14.24
16.78
16.55
18.92
21.20
20.92
19.17
19.38
17.28
14.72
12.19
19.17
18.10
93
20.89
FCF margin%
1.24
1.64
0.40
0.40
1.47
2.58
0.40
1.85
4.60
4.70
22.11
2.58
1.56
21
0.209
FCF / Net incomex
1.286
1.436
1.453
1.573
1.536
1.450
1.591
1.433
1.457
1.428
0.952
1.450
1.451
91
12.55
ROIC%
26.89
29.10
31.62
28.64
30.45
28.63
26.59
25.57
22.59
24.50
17.93
25.57
27.76
87
28.44
Return on equity%
20.06
21.30
22.04
24.86
22.60
21.03
23.50
24.03
21.12
18.21
21.28
21.12
21.67
32
24.72
Return on assets%
12.13
10.05
11.79
13.73
16.38
17.56
15.47
15.77
16.92
18.46
16.37
16.92
15.62
31
11.23
EPS¥
54.81
52.44
51.40
54.11
57.94
53.36
47.26
51.28
44.76
48.31
11.62
(3.57%)
(2.01%)
—
29.81
EPS growth%
27.28
24.45
25.16
23.40
20.75
18.19
18.00
18.60
16.21
16.38
4.41
18.00
19.68
52
60.94
Bookvalue per sh¥
38.05
40.43
41.58
37.00
34.21
30.44
27.04
24.17
21.05
20.41
49.46
(9.82%)
(6.74%)
—
44.26
FCF per share¥
70.25
75.81
78.59
78.70
70.42
64.94
65.24
56.00
57.51
59.38
53.80
(3.35%)
(1.27%)
—
62.02
Dividend per sh¥
105.70
107.90
123.12
134.12
160.36
173.13
184.70
215.85
219.31
236.80
62.57
8.11%
10.40%
—
20.10
Div yield (avg)%
18.43
17.86
16.45
17.38
19.60
17.47
18.48
18.12
15.25
12.48
11.48
17.47
17.67
32
28.39
Payout ratio%
15.32
18.31
17.85
18.70
19.82
22.00
24.77
25.85
23.84
25.35
11.96
24.77
20.91
86
293.3
Shares (diluted)M
320.2
331.6
356.5
327.5
337.0
360.2
312.2
328.4
362.2
321.4
289.6
(0.95%)
0.77%
84
26.03
Buyback yield%
12.79
12.99
15.02
14.99
15.89
13.77
16.63
18.53
15.55
15.00
3.17
15.55
15.01
27
1.172
D/E ratiox
0.845
0.887
0.874
0.899
0.878
1.005
1.012
0.971
1.011
0.979
0.169
1.005
0.935
40
11.54
Enterprise value¥B
20.98
23.59
21.76
20.23
21.99
24.46
24.00
25.23
27.15
29.79
25.96
6.26%
2.66%
92
20.63
LT debt¥B
12.87
13.19
13.02
13.08
11.69
10.47
9.418
8.786
8.289
8.836
20.02
(5.45%)
(4.62%)
12
Revenue
¥29.86B
6.16%
1.00×
Cost of revenue
¥16.14B
6.29%
1.01×
Operating expenses
¥6.715B
6.27%
1.01×
Goodwill & intangibles
16.05%
Spread over hurdle
(3.52%)