13.30
Revenue¥B
12.72
12.71
12.58
12.52
12.60
12.93
12.93
12.90
13.24
13.10
14.43
0.77%
0.53%
37
10.92
Revenue growth%
21.27
19.62
17.37
14.75
15.75
15.88
14.89
12.01
11.94
11.86
11.38
12.01
15.32
27
3.18
Gross margin%
26.07
25.99
27.24
26.95
28.80
31.68
33.38
35.02
34.75
33.54
26.63
33.54
30.24
32
12.20
Operating margin%
14.54
17.27
14.54
14.77
13.73
15.77
15.09
12.17
13.64
13.71
15.96
13.71
14.54
81
11.86
Net margin%
17.91
16.66
18.45
18.57
17.85
15.61
16.39
15.27
14.38
12.28
18.98
15.27
16.53
85
33.85
P/E ratio (avg)x
8.224
7.897
7.348
6.770
6.724
6.637
7.514
7.736
8.256
8.783
18.05
7.736
7.625
71
25.36
EV/EBITx
30.41
27.49
25.73
27.93
31.52
35.91
35.74
37.21
34.99
37.70
6.874
35.91
33.25
78
16.32
FCF yield (avg)%
11.26
8.46
5.47
3.95
3.32
2.25
1.23
0.40
2.17
1.18
10.30
1.23
2.78
36
20.11
FCF margin%
14.24
15.47
14.82
14.35
16.54
14.73
14.22
14.80
17.78
16.26
23.51
14.80
14.81
26
0.982
FCF / Net incomex
2.139
2.249
2.132
2.487
2.687
2.733
2.673
2.773
2.796
3.177
1.710
2.773
2.680
93
28.82
ROIC%
25.42
23.68
26.66
25.80
24.01
21.25
23.64
21.16
19.62
19.69
27.28
21.16
23.66
80
15.64
Return on equity%
24.76
21.87
20.53
21.50
23.03
20.53
23.27
24.56
23.14
24.98
29.67
23.27
23.08
41
4.92
Return on assets%
10.26
11.02
11.01
13.99
16.37
18.06
16.48
18.53
16.72
19.39
16.94
18.06
16.43
8
23.67
EPS¥
51.23
53.05
46.05
48.62
50.46
50.94
44.39
42.98
42.81
41.42
26.45
(3.87%)
(1.89%)
—
8.21
EPS growth%
28.01
26.39
23.41
24.70
22.58
24.37
23.50
22.56
20.15
20.68
10.31
22.56
23.46
43
75.84
Bookvalue per sh¥
51.86
54.91
64.28
66.74
65.13
69.76
81.23
88.74
94.99
102.40
44.34
9.47%
7.24%
—
77.95
FCF per share¥
30.60
33.71
37.39
36.15
34.62
32.32
32.41
34.16
33.63
31.14
17.85
(2.10%)
0.31%
—
63.22
Dividend per sh¥
101.52
118.23
113.34
106.61
109.36
108.02
117.85
122.07
134.57
144.36
36.56
5.71%
4.00%
—
19.55
Div yield (avg)%
11.83
11.26
10.53
8.25
8.55
8.01
8.34
8.82
7.30
9.38
22.35
8.34
8.68
28
7.07
Payout ratio%
12.48
11.05
9.22
11.12
12.34
10.01
9.80
10.69
11.87
12.64
4.97
10.69
11.08
67
63.92
Shares (diluted)M
73.29
72.50
74.69
73.38
78.24
83.85
82.92
87.47
92.05
85.54
64.88
1.80%
0.59%
76
8.97
Buyback yield%
20.49
22.45
20.10
18.41
19.19
22.17
24.76
27.46
26.11
24.94
8.52
24.94
22.31
92
1.111
D/E ratiox
1.262
1.184
1.234
1.248
1.197
1.104
1.219
1.133
1.206
1.160
1.694
1.160
1.201
91
13.92
Enterprise value¥B
2.044
2.186
2.251
2.404
2.399
2.627
2.661
2.703
3.037
2.977
1.972
4.41%
5.13%
91
6.337
LT debt¥B
16.95
17.84
18.99
20.42
21.70
25.39
28.83
28.67
30.13
28.91
11.97
5.90%
6.58%
93
Revenue
¥13.10B
0.53%
1.00×
Cost of revenue
¥7.179B
0.75%
1.02×
Operating expenses
¥1.905B
(0.23%)
0.93×
Goodwill & intangibles
15.98%
Spread over hurdle
28.50%