6.415
Revenue¥B
10.19
10.41
10.80
11.16
11.20
11.55
11.50
11.69
11.97
12.06
6.672
1.49%
1.81%
69
19.73
Revenue growth%
3.11
2.15
0.40
3.38
5.13
5.61
3.04
5.14
3.13
3.57
23.66
3.57
3.25
61
7.07
Gross margin%
15.32
16.48
13.79
14.33
13.42
16.07
15.23
13.88
13.35
10.90
25.70
13.88
14.11
24
20.11
Operating margin%
14.76
16.71
18.80
19.05
19.96
19.53
17.45
17.19
15.53
17.79
11.59
17.45
17.62
50
28.24
Net margin%
8.78
7.61
5.36
5.77
6.52
8.49
10.32
11.55
14.10
11.84
16.95
11.55
8.64
7
33.69
P/E ratio (avg)x
35.08
37.78
40.02
37.86
37.32
36.70
40.21
38.41
35.64
37.50
29.49
37.50
37.64
15
25.90
EV/EBITx
15.13
16.07
15.69
18.85
22.41
21.89
22.75
27.08
27.98
29.22
29.52
27.08
22.15
70
17.22
FCF yield (avg)%
10.51
9.35
10.20
12.75
11.73
14.61
17.35
17.77
18.02
19.77
3.85
17.77
13.68
55
20.75
FCF margin%
10.30
13.29
11.33
11.10
11.14
9.78
7.28
6.79
5.51
3.83
14.73
6.79
10.04
34
1.720
FCF / Net incomex
2.523
2.673
3.204
3.200
3.231
3.484
3.838
4.273
4.413
5.097
1.785
4.273
3.358
35
11.29
ROIC%
3.94
3.17
3.50
5.90
8.73
11.54
8.95
8.34
5.78
3.16
12.02
8.34
5.84
41
13.43
Return on equity%
19.08
18.28
17.40
17.76
15.69
16.49
14.87
14.51
16.78
15.88
9.07
15.88
16.63
36
13.70
Return on assets%
14.19
17.05
17.55
16.03
13.42
11.73
10.95
10.78
11.54
11.82
25.17
11.54
12.62
56
152.45
EPS¥
165.24
183.57
204.51
197.82
220.03
223.37
217.85
230.69
219.46
208.95
156.21
(1.03%)
2.69%
—
16.95
EPS growth%
27.46
29.14
29.25
28.42
29.32
30.64
28.72
26.80
26.53
24.71
21.93
26.80
28.57
16
145.07
Bookvalue per sh¥
62.58
69.17
67.41
69.45
69.53
79.67
85.99
81.89
91.52
98.91
129.62
7.30%
4.67%
—
43.44
FCF per share¥
189.06
201.44
213.60
208.21
230.49
259.01
288.88
299.03
314.65
322.46
106.59
6.95%
6.17%
—
64.14
Dividend per sh¥
225.92
258.78
288.49
277.83
311.71
306.09
298.32
288.91
335.84
341.68
142.60
1.85%
4.35%
—
26.59
Div yield (avg)%
9.72
12.23
14.38
12.99
11.47
10.81
10.25
11.35
10.40
12.41
6.14
10.81
11.41
39
12.74
Payout ratio%
4.59
2.93
2.73
3.70
5.82
5.60
3.57
5.22
4.66
3.22
5.14
4.66
4.15
28
37.18
Shares (diluted)M
30.48
30.25
31.96
34.85
38.27
42.08
46.46
51.35
55.20
48.49
37.17
4.85%
3.66%
46
4.73
Buyback yield%
27.04
27.91
25.09
24.72
26.68
24.91
24.29
22.15
24.54
22.81
25.95
24.29
24.81
18
1.327
D/E ratiox
1.285
1.383
1.282
1.352
1.363
1.529
1.523
1.712
1.621
1.454
0.528
1.529
1.419
77
1.727
Enterprise value¥B
9.081
9.522
9.860
9.858
9.611
8.893
9.837
10.14
9.786
10.64
8.666
2.05%
1.22%
64
4.928
LT debt¥B
4.544
4.138
4.442
4.069
4.272
4.621
5.179
4.777
5.334
5.197
1.449
4.00%
0.91%
54
Revenue
¥12.06B
1.81%
1.00×
Cost of revenue
¥6.071B
1.70%
0.99×
Operating expenses
¥2.573B
1.86%
1.00×
Cash and investments
14.26%
Spread over hurdle
14.26%