11.21
Revenue¥B
18.49
19.84
21.43
23.22
24.18
25.42
26.67
28.53
30.41
31.82
12.42
5.65%
6.29%
37
6.20
Revenue growth%
10.05
12.44
9.90
9.42
10.29
13.25
16.06
17.00
14.14
15.58
17.35
15.58
12.85
18
28.94
Gross margin%
19.94
17.67
17.77
20.10
17.69
17.39
18.33
19.21
20.43
19.74
9.73
19.21
18.77
44
28.98
Operating margin%
29.00
27.96
30.73
28.63
31.57
31.69
31.85
34.18
34.68
37.41
18.60
34.18
31.63
40
16.31
Net margin%
6.80
6.64
5.67
4.27
2.28
0.98
0.90
2.08
0.40
0.40
5.36
0.90
2.18
38
33.68
P/E ratio (avg)x
31.81
30.25
33.55
36.99
37.64
37.18
40.50
37.58
35.41
37.80
15.05
37.58
37.08
20
14.84
EV/EBITx
30.94
27.52
28.78
31.54
34.59
33.51
31.23
33.55
29.58
26.73
21.62
31.23
31.08
24
12.09
FCF yield (avg)%
23.58
26.36
28.24
25.55
27.19
28.21
29.67
27.94
30.14
29.11
3.70
29.11
28.08
52
15.30
FCF margin%
15.10
14.06
15.31
15.61
14.77
13.43
14.89
14.76
17.00
15.42
26.71
14.89
14.99
59
1.051
FCF / Net incomex
0.414
0.392
0.345
0.369
0.320
0.291
0.260
0.241
0.254
0.272
0.389
0.260
0.306
50
11.47
ROIC%
3.11
4.82
2.99
1.24
1.96
2.04
2.43
4.87
4.53
4.01
28.99
4.01
3.05
42
23.59
Return on equity%
12.10
12.33
12.50
14.23
15.01
14.53
16.51
18.03
20.93
22.65
12.23
18.03
14.77
85
6.71
Return on assets%
1.68
2.90
1.36
0.40
0.53
0.40
0.40
1.19
0.40
0.86
6.34
0.40
0.70
11
233.12
EPS¥
325.57
322.27
308.89
350.08
354.45
354.45
365.01
363.54
396.22
362.01
254.82
0.42%
2.01%
—
2.16
EPS growth%
9.74
7.13
5.88
4.19
3.67
3.86
3.88
6.79
9.46
6.83
6.69
6.79
6.33
12
230.89
Bookvalue per sh¥
270.08
258.00
246.89
243.23
274.04
284.31
333.39
361.50
395.56
426.40
240.22
9.24%
6.41%
—
218.61
FCF per share¥
217.85
237.18
226.78
254.45
248.22
285.90
304.69
305.70
284.09
280.23
194.27
2.46%
3.16%
—
195.67
Dividend per sh¥
24.67
23.13
21.47
21.75
23.86
21.18
22.84
24.86
25.79
24.82
117.46
0.79%
(1.27%)
—
7.79
Div yield (avg)%
13.98
16.77
14.94
15.61
16.88
14.21
16.42
17.00
18.96
19.68
2.70
17.00
16.59
68
14.62
Payout ratio%
19.40
16.79
16.43
16.23
19.03
16.07
17.84
20.75
22.49
23.56
16.72
20.75
18.43
84
77.31
Shares (diluted)M
65.83
68.92
72.56
79.99
69.63
62.75
58.57
60.45
64.15
69.93
76.75
0.08%
(0.53%)
72
2.16
Buyback yield%
3.33
3.81
2.87
0.40
0.40
2.11
3.51
5.35
5.02
6.96
19.82
5.02
3.42
40
1.475
D/E ratiox
1.045
0.994
1.029
1.177
1.188
1.364
1.610
1.840
1.908
2.229
1.544
1.840
1.276
25
26.97
Enterprise value¥B
51.81
55.79
64.81
64.26
71.16
85.36
92.53
102.5
109.8
114.2
27.99
9.93%
10.02%
32
15.32
LT debt¥B
23.22
22.03
23.49
25.72
27.29
27.58
28.41
27.25
29.13
32.44
8.409
3.52%
4.35%
61
Revenue
¥31.82B
6.29%
1.00×
Cost of revenue
¥17.04B
6.07%
0.98×
Operating expenses
¥7.530B
6.17%
0.99×
Spread over hurdle
11.89%