13.23
Revenue¥B
8.625
8.994
9.569
10.11
10.67
11.42
11.82
12.67
13.57
14.10
13.59
5.73%
5.67%
27
29.87
Revenue growth%
7.64
8.06
7.55
9.26
6.44
9.27
9.08
10.72
13.11
14.57
10.95
10.72
9.17
45
27.25
Gross margin%
18.50
18.02
20.82
18.70
21.05
22.54
20.64
18.79
16.24
18.25
11.26
18.79
18.75
43
2.07
Operating margin%
33.96
31.44
30.91
32.41
32.09
30.57
32.36
30.93
32.66
31.59
14.35
31.59
31.84
79
16.41
Net margin%
19.08
20.45
20.14
21.02
18.71
19.48
19.72
20.46
23.44
22.32
23.43
20.46
20.30
56
17.14
P/E ratio (avg)x
32.49
32.00
31.66
35.97
38.86
40.03
44.70
43.02
49.05
50.00
10.05
44.70
39.45
58
28.74
EV/EBITx
19.93
23.61
26.19
27.87
28.70
31.80
35.79
37.34
37.30
43.79
11.10
37.30
30.25
23
19.07
FCF yield (avg)%
23.58
25.79
23.84
22.93
21.64
19.02
17.71
19.81
20.76
19.15
11.38
19.15
21.20
71
12.79
FCF margin%
21.25
21.79
20.36
21.51
19.79
17.95
18.77
18.12
15.37
14.39
24.10
17.95
19.28
14
1.270
FCF / Net incomex
1.406
1.452
1.248
1.137
0.993
0.871
0.834
0.703
0.618
0.573
1.277
0.703
0.932
40
28.79
ROIC%
22.02
23.04
24.55
25.44
27.61
29.28
27.15
25.64
24.21
22.52
16.10
25.64
24.99
41
4.20
Return on equity%
6.45
3.87
4.10
5.07
4.90
2.52
1.32
2.30
2.79
1.52
7.23
2.30
3.33
13
8.06
Return on assets%
19.61
16.81
16.85
15.21
17.89
17.44
18.66
16.92
17.66
19.30
13.59
17.66
17.55
46
12,429
EPS¥
17,456
19,799
20,904
20,060
22,898
24,655
25,753
26,746
28,296
29,347
12,805
5.09%
4.67%
—
9.03
EPS growth%
22.40
25.22
25.73
28.25
27.02
27.56
27.74
30.66
31.88
29.72
26.48
29.72
27.65
44
12,275
Bookvalue per sh¥
12,851
12,519
12,625
12,853
12,787
14,711
14,343
14,583
16,245
18,799
12,695
8.01%
5.13%
—
17,431
FCF per share¥
24,426
24,278
25,951
28,419
31,817
35,770
38,176
43,347
50,727
50,723
12,609
9.78%
7.50%
—
16,784
Dividend per sh¥
8,391
9,745
10,246
9,739
9,995
9,900
9,926
10,362
10,116
10,572
4,653
1.13%
2.67%
—
28.95
Div yield (avg)%
6.09
8.15
8.03
10.32
10.31
9.40
10.92
10.68
12.20
11.59
15.37
10.92
10.32
49
24.29
Payout ratio%
21.17
21.97
21.04
22.04
21.56
23.33
25.09
25.12
26.96
24.17
26.69
25.09
22.69
9
0.479
Shares (diluted)M
0.472
0.520
0.560
0.612
0.690
0.676
0.676
0.664
0.703
0.782
0.461
2.54%
5.98%
91
4.30
Buyback yield%
25.06
27.20
27.02
29.82
30.86
30.66
31.80
32.50
33.10
35.83
8.90
32.50
30.76
7
0.794
D/E ratiox
0.145
0.160
0.150
0.153
0.164
0.160
0.165
0.159
0.165
0.158
1.565
0.160
0.159
19
9.391
Enterprise value¥B
11.44
12.91
12.46
12.59
12.16
11.53
10.98
10.48
10.41
9.695
0.855
(4.44%)
(1.38%)
29
2.339
LT debt¥B
4.802
5.126
5.166
6.155
7.071
8.592
8.576
10.40
12.23
12.64
11.95
12.32%
10.31%
75
Revenue
¥14.10B
5.67%
1.00×
Cost of revenue
¥7.289B
6.06%
1.04×
Operating expenses
¥2.159B
4.88%
0.93×
Cash and investments
15.17%
Spread over hurdle
47.78%