11.53
Revenue¥B
15.22
15.88
17.15
18.71
19.71
21.21
22.27
23.81
25.27
26.48
11.79
6.08%
6.61%
21
24.51
Revenue growth%
16.30
17.33
18.92
21.38
23.08
21.46
23.01
25.27
23.62
20.62
17.20
23.01
21.42
14
12.98
Gross margin%
24.32
24.95
24.60
25.83
25.21
26.19
23.46
21.24
20.16
21.34
14.37
21.34
24.46
94
25.02
Operating margin%
27.22
27.27
24.90
25.20
23.83
23.91
22.51
25.03
24.68
22.73
25.16
23.91
24.79
16
20.52
Net margin%
11.87
12.46
12.02
14.57
12.14
13.07
12.55
14.40
17.33
14.52
14.30
14.40
12.81
81
20.75
P/E ratio (avg)x
20.83
22.98
22.77
21.29
22.23
21.79
20.73
19.77
20.89
21.30
22.56
20.89
21.30
52
15.94
EV/EBITx
36.50
42.58
46.17
53.38
60.10
69.51
76.96
82.46
96.89
109.5
19.26
82.46
64.80
84
3.96
FCF yield (avg)%
2.16
5.03
7.79
6.51
4.85
7.75
10.35
12.37
10.65
11.92
14.35
10.65
7.77
84
17.07
FCF margin%
9.61
10.54
7.90
9.79
12.73
14.44
15.73
15.83
15.85
15.21
14.72
15.73
13.59
34
0.647
FCF / Net incomex
1.547
1.721
1.541
1.480
1.396
1.438
1.397
1.488
1.582
1.715
1.440
1.488
1.515
54
6.99
ROIC%
23.51
25.93
26.52
27.48
26.06
28.45
25.74
24.30
25.77
23.98
2.85
25.74
25.85
53
2.82
Return on equity%
25.45
26.64
25.69
27.70
29.68
31.14
31.34
34.19
32.72
33.26
25.21
32.72
30.41
16
19.28
Return on assets%
24.09
25.21
26.84
29.02
26.86
29.36
30.66
30.48
30.83
28.75
4.23
30.48
28.88
60
212.86
EPS¥
275.42
283.63
290.71
267.08
256.10
251.12
247.19
278.94
293.16
311.30
233.58
3.98%
2.48%
—
14.93
EPS growth%
28.84
30.93
32.10
32.35
30.92
30.04
30.23
28.18
26.17
26.09
28.99
28.18
30.14
16
236.57
Bookvalue per sh¥
273.13
299.09
294.78
353.93
382.10
454.45
497.10
503.46
550.07
592.21
247.89
9.16%
9.74%
—
118.12
FCF per share¥
258.30
253.14
256.96
266.76
270.06
286.34
299.00
313.25
311.56
285.25
86.24
1.10%
0.41%
—
232.62
Dividend per sh¥
216.80
211.35
200.16
216.32
237.14
264.74
280.14
300.30
334.12
333.97
228.76
7.09%
4.83%
—
17.26
Div yield (avg)%
0.40
2.91
3.04
4.62
5.06
6.93
8.52
6.24
8.62
7.88
29.15
7.88
5.65
90
7.42
Payout ratio%
4.94
5.78
2.83
2.26
0.40
2.47
1.49
0.86
2.04
0.40
6.12
1.49
2.15
55
56.29
Shares (diluted)M
44.25
45.46
40.22
42.06
36.67
33.53
36.25
35.30
36.96
34.03
57.23
(1.49%)
(3.81%)
44
22.42
Buyback yield%
18.06
16.69
17.93
15.43
17.22
19.57
16.72
16.05
17.74
19.69
26.04
17.74
17.48
79
0.655
D/E ratiox
0.127
0.146
0.158
0.154
0.149
0.174
0.203
0.236
0.238
0.249
1.470
0.236
0.166
18
6.965
Enterprise value¥B
12.69
12.46
13.21
12.75
12.27
13.74
14.38
13.65
13.23
14.65
10.81
3.61%
0.67%
26
4.800
LT debt¥B
4.836
4.785
4.934
4.980
5.081
5.744
6.330
5.893
6.280
5.690
20.85
2.29%
2.57%
25
Revenue
¥26.48B
6.61%
1.00×
Cost of revenue
¥14.62B
6.59%
1.00×
Operating expenses
¥5.232B
6.71%
1.01×
Goodwill & intangibles
20.29%
Spread over hurdle
87.01%