20.90
Revenue¥B
25.22
26.30
27.48
28.38
29.23
30.83
32.56
34.38
36.64
37.79
22.35
5.27%
4.57%
70
14.94
Revenue growth%
17.61
15.04
13.54
15.15
13.31
13.71
11.88
14.83
12.29
15.09
13.76
13.71
14.27
13
15.04
Gross margin%
21.25
22.13
21.75
20.12
20.94
23.89
23.90
22.22
22.62
20.79
25.06
22.62
21.94
24
23.45
Operating margin%
23.93
24.22
26.81
24.35
23.74
26.01
27.26
28.15
31.07
33.29
8.87
28.15
26.41
50
5.19
Net margin%
27.97
25.40
23.69
23.41
21.76
21.22
21.78
23.31
24.00
25.32
12.61
23.31
23.55
15
6.133
P/E ratio (avg)x
23.91
24.69
27.93
26.90
29.85
30.14
31.37
36.54
38.65
39.41
7.845
36.54
29.99
49
7.525
EV/EBITx
13.28
15.37
15.18
15.15
16.97
16.22
18.63
21.64
21.08
24.81
6.876
21.08
16.60
15
9.73
FCF yield (avg)%
11.53
9.43
12.42
11.25
9.08
9.84
8.85
9.14
11.86
14.42
6.75
9.84
10.55
23
25.26
FCF margin%
23.48
24.18
22.79
22.83
22.33
20.17
18.87
19.12
16.73
16.17
8.33
18.87
21.25
43
0.779
FCF / Net incomex
0.663
0.623
0.704
0.670
0.693
0.650
0.668
0.719
0.781
0.826
1.780
0.719
0.681
46
4.35
ROIC%
9.37
12.04
13.95
13.75
14.89
14.23
16.58
17.68
18.84
16.75
17.90
16.75
14.56
14
26.68
Return on equity%
11.68
11.29
10.51
9.09
10.05
11.79
11.18
11.95
10.78
9.82
18.88
11.18
10.98
10
26.95
Return on assets%
24.23
26.07
29.03
30.94
30.19
28.05
27.30
27.75
26.49
28.82
16.88
27.75
27.90
11
10.93
EPS¥
7.21
8.28
9.17
10.71
11.19
11.23
12.52
11.89
13.58
15.08
11.43
6.16%
7.33%
—
13.48
EPS growth%
14.63
15.61
14.45
14.78
13.80
15.74
16.00
14.79
16.08
18.00
20.92
16.00
15.20
63
13.61
Bookvalue per sh¥
2.82
3.15
3.36
3.69
3.76
3.87
3.71
3.81
3.81
4.32
9.75
2.80%
4.70%
—
16.18
FCF per share¥
20.35
22.66
24.27
24.11
27.07
31.00
34.18
39.06
38.94
37.87
15.93
6.94%
6.70%
—
3.21
Dividend per sh¥
6.69
6.93
7.46
8.06
7.96
8.95
10.02
10.33
9.53
9.17
3.72
2.89%
2.98%
—
19.04
Div yield (avg)%
5.56
6.74
7.02
5.19
6.19
5.25
4.02
4.44
3.12
4.34
20.02
4.34
5.22
84
12.48
Payout ratio%
30.60
32.66
32.52
30.28
29.67
31.80
31.87
34.23
34.28
34.63
8.97
34.23
32.20
23
1.934
Shares (diluted)B
1.565
1.580
1.418
1.351
1.390
1.420
1.300
1.264
1.366
1.258
1.934
(1.98%)
(3.04%)
14
15.76
Buyback yield%
16.17
17.94
20.75
19.61
19.28
18.01
17.57
15.99
18.27
20.16
21.45
18.01
18.14
29
1.116
D/E ratiox
1.620
1.562
1.377
1.400
1.234
1.186
1.181
1.269
1.140
1.058
1.531
1.181
1.251
55
17.01
Enterprise value¥B
24.24
25.77
26.56
31.07
34.79
36.75
42.12
50.69
57.05
56.79
11.95
10.30%
9.59%
8
3.087
LT debt¥B
25.96
28.92
33.13
38.79
39.20
46.07
50.24
55.74
52.61
59.04
7.042
8.53%
10.16%
72
Revenue
¥37.79B
4.57%
1.00×
Cost of revenue
¥20.39B
4.06%
0.95×
Operating expenses
¥4.541B
6.05%
1.15×
Cash and investments
18.42%
Return on capital
305.79%
Spread over hurdle
297.16%