8.456
Revenue¥B
17.49
17.84
17.94
17.68
17.78
17.64
18.13
18.52
18.64
19.05
9.151
1.39%
0.84%
60
20.19
Revenue growth%
18.20
19.14
16.61
16.90
16.94
15.59
15.65
14.07
16.12
17.79
24.05
15.65
16.75
36
18.39
Gross margin%
7.27
10.10
11.78
12.89
13.63
15.89
14.49
16.12
18.33
17.57
23.99
16.12
14.06
77
26.68
Operating margin%
2.20
3.26
2.70
2.62
4.22
4.35
3.62
4.48
5.81
4.55
18.36
4.48
3.92
75
20.76
Net margin%
20.12
21.42
19.38
17.56
17.43
16.39
14.95
16.29
16.06
13.69
15.13
16.06
16.91
88
36.91
P/E ratio (avg)x
23.06
23.70
24.71
29.49
34.58
38.77
38.28
45.72
49.73
58.64
7.980
45.72
36.43
49
27.24
EV/EBITx
48.03
51.61
52.51
54.03
55.15
60.37
58.41
56.57
62.21
60.44
30.63
60.37
55.86
73
16.91
FCF yield (avg)%
16.75
14.81
12.04
13.21
15.15
16.38
16.83
15.66
16.46
16.06
19.43
16.38
15.86
67
17.77
FCF margin%
2.15
3.31
2.68
0.86
3.59
6.35
6.66
4.82
2.02
4.16
7.06
4.82
3.45
5
1.797
FCF / Net incomex
1.158
1.247
1.300
1.410
1.710
1.783
1.765
1.945
2.022
2.309
0.121
1.945
1.737
7
8.80
ROIC%
16.15
18.96
17.12
14.34
13.60
15.97
18.21
18.96
17.43
17.08
3.88
17.43
17.10
57
3.44
Return on equity%
19.72
22.27
23.66
26.04
23.62
26.20
25.18
26.89
25.17
23.01
29.23
25.18
24.41
51
20.01
Return on assets%
11.86
10.72
7.96
5.42
7.00
9.47
6.73
4.45
3.39
2.07
13.43
4.45
6.87
59
158.89
EPS¥
77.43
75.82
83.06
79.21
78.31
77.76
72.53
72.42
78.76
78.55
162.26
0.06%
(0.74%)
—
10.53
EPS growth%
10.25
12.99
13.19
13.21
10.53
10.45
10.54
10.98
10.33
12.75
18.07
10.54
10.76
15
163.64
Bookvalue per sh¥
273.23
267.66
269.61
277.27
295.83
331.16
335.28
403.04
475.47
558.27
152.43
13.54%
8.95%
—
68.43
FCF per share¥
150.00
155.57
157.63
167.90
185.34
203.68
232.37
259.31
304.34
311.33
175.80
10.93%
7.68%
—
198.39
Dividend per sh¥
124.96
122.18
131.03
142.61
155.48
147.03
140.35
136.54
136.60
137.99
76.88
(2.36%)
2.36%
—
24.62
Div yield (avg)%
30.48
29.27
30.16
29.40
29.44
30.23
31.46
32.68
29.86
27.39
9.86
30.23
30.01
53
3.60
Payout ratio%
9.54
7.63
8.25
8.55
8.08
6.54
4.30
6.08
9.07
9.89
19.22
6.54
8.17
79
63.13
Shares (diluted)M
73.42
75.29
73.94
78.04
83.43
94.11
101.6
96.09
105.0
104.4
63.73
4.59%
4.32%
20
8.13
Buyback yield%
3.54
3.54
4.82
6.25
6.92
8.94
6.04
6.86
8.37
10.61
14.05
8.37
6.55
28
1.213
D/E ratiox
1.471
1.268
1.212
1.213
1.086
1.091
0.996
0.931
0.940
0.858
1.500
0.940
1.088
92
12.97
Enterprise value¥B
16.77
19.35
18.18
20.08
20.35
23.13
25.22
28.16
31.14
33.70
5.740
10.62%
8.70%
71
7.748
LT debt¥B
9.139
9.647
9.909
9.620
8.862
9.841
11.02
9.830
10.70
11.43
11.23
5.23%
2.43%
83
Revenue
¥19.05B
0.84%
1.00×
Cost of revenue
¥13.34B
0.84%
1.00×
Operating expenses
¥3.897B
1.39%
1.06×
Goodwill & intangibles
15.54%
Spread over hurdle
(0.40%)