2.269
Revenue¥B
18.26
18.45
18.51
18.59
18.62
18.16
18.12
18.04
18.19
18.47
2.365
(0.16%)
(0.05%)
49
24.60
Revenue growth%
14.89
16.35
16.91
16.28
15.09
17.59
19.06
18.06
16.39
14.33
13.60
17.59
16.37
24
17.49
Gross margin%
13.87
13.54
12.80
15.29
14.30
16.30
14.11
14.47
16.43
14.20
27.10
14.47
14.25
91
28.65
Operating margin%
20.67
23.13
25.75
25.41
27.08
27.88
27.08
28.13
28.25
29.36
13.55
28.13
27.08
35
27.10
Net margin%
25.04
25.89
24.36
23.90
24.71
23.89
23.66
22.66
21.79
22.66
4.00
22.66
23.89
77
28.63
P/E ratio (avg)x
29.84
31.24
29.65
29.58
29.04
27.11
27.15
26.68
29.05
29.59
16.00
27.15
29.31
58
16.23
EV/EBITx
30.44
27.77
30.20
27.68
28.98
26.77
26.42
29.09
30.66
31.47
24.91
29.09
29.03
20
11.62
FCF yield (avg)%
29.35
28.12
30.35
29.81
28.30
26.61
24.12
21.81
21.63
21.45
23.89
21.81
27.36
14
25.87
FCF margin%
14.65
17.04
14.98
12.97
14.45
15.94
18.78
16.85
15.64
17.12
15.66
16.85
15.79
94
1.748
FCF / Net incomex
1.036
1.153
1.240
1.193
1.158
1.345
1.531
1.708
1.855
1.841
0.883
1.708
1.292
14
29.32
ROIC%
6.89
8.97
10.58
11.21
8.97
6.26
8.72
6.60
4.63
7.61
19.19
6.60
8.17
25
23.08
Return on equity%
5.16
5.91
7.78
10.32
7.74
9.51
9.13
6.88
7.40
9.95
23.85
9.13
7.76
88
4.85
Return on assets%
26.53
25.50
26.21
27.45
30.40
30.43
29.77
27.42
28.32
28.96
13.66
28.96
27.88
29
3.86
EPS¥
1.93
2.01
1.96
1.96
2.06
1.99
2.06
2.12
2.13
1.94
4.17
(1.23%)
(0.47%)
—
19.41
EPS growth%
16.55
15.80
14.33
16.97
16.96
17.82
15.17
16.65
16.08
14.63
10.12
16.08
16.31
16
3.48
Bookvalue per sh¥
3.39
3.76
4.14
4.64
4.62
4.81
5.10
4.74
4.33
4.75
3.90
0.55%
4.35%
—
4.36
FCF per share¥
2.19
2.41
2.27
2.62
2.94
3.29
3.41
3.16
3.58
3.70
3.38
4.71%
6.19%
—
2.39
Dividend per sh¥
4.64
4.57
5.26
5.14
5.84
6.94
7.58
7.94
8.70
8.52
4.39
7.87%
7.07%
—
29.70
Div yield (avg)%
26.98
29.04
29.20
30.80
28.33
29.44
27.79
30.64
27.65
24.76
9.86
27.79
28.68
34
3.79
Payout ratio%
15.36
16.07
13.26
14.36
15.28
17.63
17.58
18.37
18.39
15.68
27.94
17.63
15.88
30
3.274
Shares (diluted)B
4.338
4.178
4.440
5.072
5.184
6.197
6.229
6.778
7.739
8.555
3.364
10.54%
8.04%
40
10.96
Buyback yield%
30.74
28.87
30.18
27.24
28.83
28.54
30.77
30.48
32.58
29.87
18.59
30.48
30.02
31
0.225
D/E ratiox
2.439
2.899
3.246
3.567
3.690
4.192
4.042
4.772
5.083
5.074
0.509
4.772
3.866
57
17.36
Enterprise value¥B
16.25
18.04
16.62
17.28
16.98
15.74
15.13
15.13
16.90
16.75
16.94
(0.28%)
1.13%
27
12.03
LT debt¥B
11.91
11.93
11.12
11.99
12.08
13.34
15.29
16.86
16.58
16.79
2.373
6.80%
4.91%
28
Revenue
¥18.47B
(0.05%)
1.00×
Cost of revenue
¥10.98B
0.17%
1.02×
Operating expenses
¥2.513B
(0.52%)
0.95×
Cash and investments
20.37%
Spread over hurdle
20.10%