58.88
Revenue¥B
86.37
87.24
87.82
85.79
83.81
83.33
81.64
82.00
82.29
83.82
63.82
—
(0.14%)
26
3.21
Revenue growth%
17.02
14.65
12.26
10.40
12.94
13.15
13.93
16.54
17.46
14.67
19.51
14.67
14.29
25
27.29
Gross margin%
24.80
26.00
25.67
24.42
24.97
25.98
25.41
25.08
26.09
25.35
15.18
25.41
25.38
26
16.73
Operating margin%
14.54
15.29
16.09
15.13
15.85
18.54
20.32
21.96
24.25
22.43
13.45
21.96
17.32
32
7.48
Net margin%
30.30
27.47
29.62
28.87
30.75
31.53
31.14
31.52
31.08
32.15
10.57
31.52
30.92
52
37.87
P/E ratio (avg)x
44.47
43.29
47.09
54.61
54.20
56.82
64.17
75.32
73.92
71.27
13.00
71.27
55.71
11
19.18
EV/EBITx
24.22
27.37
26.66
25.40
24.61
26.48
25.13
25.26
27.07
28.03
32.34
26.48
25.94
46
7.90
FCF yield (avg)%
12.98
13.56
13.82
10.99
10.12
13.04
11.47
13.27
13.10
16.08
2.15
13.10
13.07
37
10.81
FCF margin%
8.47
9.38
7.07
6.70
4.88
4.03
5.96
5.27
4.39
6.80
20.67
5.27
6.33
86
1.178
FCF / Net incomex
0.359
0.348
0.353
0.353
0.386
0.413
0.389
0.367
0.420
0.407
1.133
0.407
0.377
22
25.02
ROIC%
16.48
15.88
17.36
18.95
21.06
24.04
23.85
22.82
23.24
23.69
25.42
23.69
21.94
66
2.59
Return on equity%
8.52
8.57
9.70
9.82
12.62
13.25
15.81
12.97
12.40
12.21
7.43
12.97
12.30
46
25.00
Return on assets%
25.20
22.25
19.73
22.65
21.25
23.64
22.44
23.59
22.05
22.77
13.15
22.77
22.55
36
120.09
EPS¥
374.77
426.73
420.11
449.88
442.38
451.81
453.48
461.59
468.81
524.09
131.38
3.45%
4.03%
—
10.63
EPS growth%
4.06
5.29
6.65
4.37
2.45
4.86
7.80
6.66
7.72
5.71
24.20
6.66
5.50
74
402.88
Bookvalue per sh¥
435.35
449.77
484.96
467.13
448.02
403.81
434.15
444.60
412.89
421.12
223.40
(1.23%)
0.20%
—
417.70
FCF per share¥
385.22
406.98
444.00
445.46
472.50
540.86
567.22
586.47
619.63
724.63
439.91
8.93%
7.70%
—
290.20
Dividend per sh¥
741.77
801.61
913.16
1,040
1,091
1,078
1,165
1,241
1,428
1,471
479.34
6.16%
8.02%
—
27.32
Div yield (avg)%
25.87
22.91
23.60
23.61
21.73
23.50
22.05
24.87
23.57
24.39
13.29
23.57
23.58
23
2.17
Payout ratio%
0.40
0.40
0.40
0.40
1.54
1.84
4.14
5.46
5.73
5.27
21.68
5.27
1.69
34
127.5
Shares (diluted)M
131.4
114.0
115.7
110.8
117.7
122.8
127.2
135.6
126.7
115.1
133.2
(0.43%)
(1.53%)
12
20.62
Buyback yield%
6.97
8.73
10.61
9.57
7.51
10.17
12.28
13.40
16.17
18.36
6.04
13.40
10.39
16
1.591
D/E ratiox
0.656
0.691
0.689
0.710
0.755
0.872
0.918
0.926
0.980
1.118
0.733
0.926
0.814
75
38.50
Enterprise value¥B
63.15
68.70
68.18
58.75
61.15
59.49
57.29
60.97
62.05
55.61
83.14
(1.88%)
(1.36%)
26
37.64
LT debt¥B
8.807
10.31
10.89
10.80
12.70
13.73
14.91
15.86
19.15
18.79
82.76
8.15%
8.09%
73
Revenue
¥83.82B
(0.14%)
1.00×
Cost of revenue
¥40.93B
(0.01%)
1.01×
Operating expenses
¥17.12B
(0.30%)
0.98×
Spread over hurdle
47.34%