27.23
Revenue¥B
28.88
29.50
29.60
30.03
30.96
31.31
32.55
33.44
34.67
35.03
29.00
2.50%
2.38%
55
28.02
Revenue growth%
26.53
27.07
27.76
26.86
23.97
22.15
23.79
23.32
23.83
23.21
11.31
23.32
23.90
45
16.86
Gross margin%
22.47
22.10
21.03
20.90
19.55
21.98
19.04
17.18
16.17
17.54
29.03
17.54
20.23
17
11.23
Operating margin%
6.99
9.25
10.63
11.49
11.88
14.29
14.88
16.85
15.94
16.29
16.79
15.94
13.09
54
6.78
Net margin%
13.38
13.60
12.17
10.55
10.51
9.67
8.72
6.44
5.28
6.94
6.11
6.94
10.09
49
34.40
P/E ratio (avg)x
33.82
34.60
33.84
35.41
37.70
43.40
46.17
44.56
48.53
47.71
18.15
46.17
40.55
81
8.526
EV/EBITx
23.06
21.92
19.63
20.29
19.45
19.30
20.77
20.39
17.99
16.31
14.15
19.30
19.96
20
29.19
FCF yield (avg)%
15.01
13.78
11.32
13.04
10.83
13.23
14.61
14.53
16.43
14.96
28.77
14.61
14.16
55
26.03
FCF margin%
19.85
21.27
23.28
20.28
18.26
16.62
14.31
13.85
11.14
12.04
16.77
13.85
17.44
30
0.766
FCF / Net incomex
1.233
1.353
1.373
1.378
1.429
1.354
1.490
1.598
1.675
1.786
0.934
1.598
1.404
22
22.88
ROIC%
22.65
25.49
24.52
27.27
29.97
28.95
31.63
30.94
29.75
30.36
10.30
30.36
29.35
70
17.44
Return on equity%
10.36
8.09
5.11
3.60
2.34
4.08
2.43
0.40
0.54
0.40
26.90
0.54
3.01
52
9.14
Return on assets%
19.43
21.53
22.07
24.34
25.14
22.35
20.92
18.51
21.45
22.01
2.48
21.45
21.77
29
109.85
EPS¥
127.41
138.86
142.54
160.06
163.81
169.25
156.84
171.49
161.79
186.36
112.75
2.61%
4.19%
—
19.85
EPS growth%
14.05
12.81
11.00
11.21
12.59
9.75
12.16
13.99
15.14
15.17
23.78
13.99
12.70
75
119.34
Bookvalue per sh¥
125.51
131.24
126.14
134.25
140.51
129.58
121.56
117.27
103.32
101.14
148.37
(6.36%)
(1.75%)
—
160.34
FCF per share¥
100.85
97.77
105.74
112.96
110.93
116.90
129.54
154.19
178.03
208.55
43.92
13.46%
8.61%
—
43.20
Dividend per sh¥
180.24
174.80
170.10
181.69
179.77
202.84
222.94
254.05
291.54
292.35
63.66
10.21%
6.48%
—
22.23
Div yield (avg)%
2.47
5.01
5.90
4.10
6.62
5.13
7.84
8.56
8.30
6.24
11.62
7.84
6.07
74
18.55
Payout ratio%
11.71
10.83
9.40
8.84
11.25
8.38
8.41
10.04
12.94
14.68
7.24
10.04
10.44
62
137.1
Shares (diluted)M
131.9
119.9
117.5
117.1
105.2
99.78
88.15
97.23
93.47
84.33
138.0
(4.32%)
(4.55%)
31
27.42
Buyback yield%
14.55
16.38
16.20
13.54
15.10
12.32
14.96
15.29
17.08
17.89
24.97
15.29
15.19
93
0.382
D/E ratiox
1.118
1.198
1.316
1.290
1.446
1.445
1.416
1.495
1.485
1.596
1.157
1.485
1.431
52
10.72
Enterprise value¥B
47.12
47.31
47.19
45.23
49.94
54.89
54.81
54.62
60.72
67.34
3.604
6.16%
5.09%
94
28.48
LT debt¥B
8.237
7.765
8.824
9.613
10.45
9.608
10.69
11.34
11.88
12.45
32.62
3.58%
4.31%
29
Revenue
¥35.03B
2.38%
1.00×
Cost of revenue
¥24.52B
2.38%
1.00×
Operating expenses
¥7.710B
2.09%
0.97×
Cash and investments
17.60%
Spread over hurdle
(1.27%)