20.94
Revenue¥B
15.83
16.30
16.71
17.28
18.01
18.52
19.14
19.56
19.94
20.82
21.59
2.95%
2.86%
31
3.78
Revenue growth%
9.94
7.06
9.81
7.66
5.92
6.90
7.43
7.98
8.18
7.99
15.92
7.98
7.82
74
4.55
Gross margin%
14.86
12.43
12.50
14.86
15.14
12.23
11.46
12.94
12.24
14.66
2.52
12.24
12.72
69
9.71
Operating margin%
29.66
31.74
29.94
27.20
29.86
27.02
27.14
29.64
30.38
27.64
5.09
27.64
29.65
55
3.78
Net margin%
29.36
30.84
33.46
31.08
28.49
26.31
25.69
25.95
25.09
25.97
21.28
25.95
27.40
30
29.26
P/E ratio (avg)x
10.99
11.73
12.32
11.94
11.83
13.61
13.79
15.93
17.87
17.17
25.13
15.93
12.96
77
18.86
EV/EBITx
42.05
39.88
42.42
45.71
43.56
48.79
46.63
53.53
55.14
58.89
9.468
53.53
46.17
78
24.25
FCF yield (avg)%
6.37
8.93
9.63
7.33
4.92
3.55
1.26
3.71
2.61
4.30
7.15
3.55
4.61
68
20.63
FCF margin%
21.97
22.98
21.05
18.58
17.07
16.41
15.37
13.90
15.48
13.73
26.45
15.37
16.74
49
0.550
FCF / Net incomex
0.435
0.476
0.543
0.620
0.599
0.644
0.652
0.620
0.677
0.722
1.600
0.652
0.620
63
16.29
ROIC%
1.11
4.06
6.46
7.85
5.63
4.47
3.23
5.98
5.56
3.43
28.23
4.47
5.01
58
25.84
Return on equity%
19.06
20.54
22.37
24.77
25.37
22.82
23.89
21.71
23.65
22.01
3.12
22.82
22.59
56
21.64
Return on assets%
1.40
0.40
0.40
2.63
4.53
4.92
5.40
5.29
5.85
6.49
2.01
5.40
4.73
43
17.68
EPS¥
26.15
30.81
32.95
38.14
43.72
41.50
39.75
44.46
43.08
40.91
18.71
(1.32%)
5.43%
—
24.43
EPS growth%
13.41
12.53
13.15
12.30
10.09
9.09
7.62
6.21
3.31
6.02
15.16
6.21
9.59
58
7.37
Bookvalue per sh¥
26.62
28.45
32.00
32.09
39.10
46.02
52.70
61.07
61.30
66.43
13.61
11.19%
11.64%
—
3.28
FCF per share¥
17.91
20.17
19.42
20.16
18.50
19.41
19.67
21.14
24.15
24.45
21.85
5.74%
3.42%
—
18.43
Dividend per sh¥
15.43
15.05
14.36
14.91
16.24
15.28
15.49
17.54
19.93
22.54
15.62
6.77%
3.97%
—
23.12
Div yield (avg)%
15.82
15.21
13.57
16.30
16.28
17.27
14.63
16.08
14.76
14.08
20.87
14.76
15.51
22
17.49
Payout ratio%
9.18
12.18
13.62
16.36
17.26
19.61
20.45
20.49
21.88
20.40
4.83
20.45
18.43
79
438.0
Shares (diluted)M
695.0
676.9
610.7
656.0
640.7
612.3
599.2
543.3
577.7
604.3
436.2
(1.16%)
(0.26%)
40
28.77
Buyback yield%
22.37
19.71
21.89
19.38
19.94
20.29
22.71
24.06
23.33
22.42
27.43
22.71
22.13
20
0.168
D/E ratiox
1.507
1.340
1.401
1.441
1.300
1.239
1.312
1.274
1.350
1.358
1.697
1.312
1.345
44
13.45
Enterprise value¥B
30.24
35.53
36.78
38.02
43.21
46.91
55.30
61.92
58.93
61.19
1.220
7.21%
9.04%
13
15.64
LT debt¥B
21.25
24.57
27.88
29.59
28.97
31.34
36.61
37.52
44.81
46.22
16.93
9.79%
8.30%
57
Revenue
¥20.82B
2.86%
1.00×
Cost of revenue
¥10.69B
2.87%
1.00×
Operating expenses
¥3.494B
3.68%
1.08×
Goodwill & intangibles
16.07%
Spread over hurdle
(0.21%)