16.46
Revenue¥B
37.45
38.84
39.76
40.21
40.55
42.11
43.16
44.80
44.68
46.11
17.12
2.61%
2.48%
80
9.37
Revenue growth%
10.97
10.72
12.63
14.02
14.97
15.60
15.92
14.66
17.51
16.12
25.77
15.92
14.82
54
19.22
Gross margin%
9.86
7.46
5.63
5.33
8.29
10.75
10.51
13.26
13.68
14.98
3.70
13.26
10.18
25
7.21
Operating margin%
11.04
12.66
14.86
14.25
16.84
15.77
13.32
14.95
15.02
13.85
28.12
14.95
14.56
56
7.40
Net margin%
28.20
29.67
32.12
32.80
33.99
31.33
31.67
31.81
32.98
35.24
8.63
31.81
31.97
39
23.34
P/E ratio (avg)x
13.81
13.06
14.14
15.39
14.42
14.23
15.55
14.88
13.37
14.68
20.81
14.68
14.32
22
21.38
EV/EBITx
24.09
23.73
25.77
25.21
24.87
26.42
31.12
36.90
35.44
37.43
37.61
35.44
26.09
74
19.76
FCF yield (avg)%
5.85
7.89
5.23
3.97
5.14
3.86
4.61
2.34
4.71
4.20
14.23
4.20
4.66
50
22.95
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.35
0.40
0.40
0.40
25.25
0.40
0.40
8
1.057
FCF / Net incomex
0.449
0.498
0.548
0.523
0.516
0.589
0.573
0.608
0.658
0.723
1.178
0.608
0.560
92
2.95
ROIC%
24.78
22.32
20.63
17.75
16.63
15.19
13.48
15.54
17.08
18.24
4.42
15.54
17.41
86
22.42
Return on equity%
10.57
10.48
9.12
8.79
10.48
12.28
13.10
13.90
16.79
17.63
3.45
13.90
11.43
15
17.35
Return on assets%
18.34
18.15
17.31
18.63
16.14
16.53
16.39
14.49
17.27
14.81
15.18
16.39
16.90
50
25.64
EPS¥
108.72
111.04
119.26
101.21
92.88
89.44
86.41
73.15
66.76
66.44
28.14
(6.48%)
(4.39%)
—
15.88
EPS growth%
21.09
19.73
20.53
23.49
22.75
25.60
24.81
23.49
24.72
27.51
19.50
24.81
23.49
31
76.35
Bookvalue per sh¥
66.83
60.48
59.75
58.07
55.62
52.60
55.20
60.64
66.06
59.89
99.88
1.49%
(1.73%)
—
112.76
FCF per share¥
176.94
200.87
199.15
234.46
230.71
264.11
302.46
323.52
354.44
394.37
161.56
11.32%
8.95%
—
26.62
Dividend per sh¥
39.19
36.68
40.87
37.65
41.52
40.58
38.10
40.42
43.67
44.19
69.72
1.25%
1.65%
—
5.69
Div yield (avg)%
20.79
21.11
21.91
21.55
20.83
22.03
23.17
21.95
20.26
17.66
19.93
21.95
21.33
20
18.95
Payout ratio%
6.82
7.53
7.83
6.49
8.93
8.03
9.33
12.28
14.01
11.76
5.51
11.76
8.48
27
125.6
Shares (diluted)M
141.5
145.5
151.0
161.1
156.8
147.1
153.4
138.0
128.5
133.3
126.3
(3.18%)
(1.30%)
74
8.22
Buyback yield%
13.50
16.00
13.99
11.96
12.85
14.54
16.79
18.89
18.54
16.96
3.39
16.96
15.27
40
1.773
D/E ratiox
1.836
1.792
1.753
1.796
1.714
1.599
1.497
1.723
1.859
1.806
0.206
1.723
1.772
12
7.932
Enterprise value¥B
55.14
63.26
61.64
68.21
73.83
78.12
87.56
95.08
95.40
90.31
7.249
4.11%
6.54%
81
35.71
LT debt¥B
14.52
15.97
15.69
15.04
15.75
13.95
12.94
11.44
10.79
11.66
6.917
(5.83%)
(1.66%)
76
Revenue
¥46.11B
2.48%
1.00×
Cost of revenue
¥32.28B
2.48%
1.00×
Operating expenses
¥7.806B
1.44%
0.90×
Cash and investments
17.69%
Spread over hurdle
(2.33%)