9.373
Revenue¥B
12.76
13.11
13.00
13.39
13.55
13.83
14.22
14.37
14.31
14.78
9.852
1.76%
1.45%
66
6.63
Revenue growth%
11.90
13.42
12.69
15.28
12.53
13.63
11.74
11.11
8.45
6.42
23.38
11.11
12.22
76
8.09
Gross margin%
22.35
25.31
26.16
27.03
28.83
27.76
29.68
28.14
28.24
28.96
10.37
28.24
27.95
44
23.23
Operating margin%
3.95
2.96
4.25
3.59
6.27
8.95
8.65
6.11
3.79
2.47
28.85
6.11
4.10
49
21.00
Net margin%
17.03
19.45
21.94
21.89
20.88
22.27
24.64
24.46
22.51
24.74
13.45
24.46
22.10
57
17.27
P/E ratio (avg)x
16.15
17.73
17.23
18.46
21.14
21.23
20.90
24.64
28.19
32.77
25.03
24.64
21.02
34
22.51
EV/EBITx
6.908
6.892
7.566
7.777
7.342
7.096
7.317
7.531
7.245
7.975
23.61
7.317
7.330
42
29.07
FCF yield (avg)%
9.32
10.57
12.40
11.57
11.87
14.27
13.86
15.58
15.09
15.86
18.33
15.09
13.13
81
12.52
FCF margin%
15.07
17.82
15.47
16.63
14.39
11.51
11.68
14.02
13.49
10.56
27.37
11.68
14.21
12
1.392
FCF / Net incomex
0.627
0.611
0.599
0.559
0.610
0.538
0.463
0.401
0.397
0.382
1.519
0.401
0.548
5
4.33
ROIC%
11.28
9.27
7.85
8.08
10.55
8.36
8.12
9.14
10.52
11.16
23.07
9.14
9.20
6
24.93
Return on equity%
7.33
10.03
12.17
10.45
13.17
12.98
14.18
17.15
15.09
17.23
10.19
15.09
13.07
28
23.28
Return on assets%
34.68
33.49
30.81
28.52
28.49
31.31
33.40
33.77
35.54
32.76
10.10
33.40
33.08
5
303.91
EPS¥
193.14
181.06
177.74
205.64
202.95
235.30
262.16
256.85
252.70
258.30
316.95
4.94%
3.45%
—
19.57
EPS growth%
4.40
3.81
1.39
0.92
0.40
0.40
0.80
2.37
1.59
0.40
12.58
0.80
1.15
64
307.62
Bookvalue per sh¥
361.12
359.92
385.91
380.45
429.52
504.77
519.11
559.56
644.67
738.47
125.97
11.45%
7.80%
—
71.74
FCF per share¥
108.61
116.27
109.65
111.76
119.56
113.15
132.80
125.50
133.46
143.10
114.22
3.66%
2.33%
—
78.88
Dividend per sh¥
203.42
216.29
194.80
176.47
157.50
138.64
139.36
144.54
130.18
117.66
87.32
(5.67%)
(6.29%)
—
22.13
Div yield (avg)%
17.69
15.39
16.87
14.94
15.03
12.97
12.17
15.01
14.75
17.53
11.24
14.75
15.02
68
28.50
Payout ratio%
13.26
10.86
11.88
9.97
7.90
6.48
5.39
7.90
10.67
8.19
2.40
7.90
9.08
30
29.04
Shares (diluted)M
28.89
30.01
30.90
30.74
28.48
30.96
28.65
27.20
24.48
22.57
30.57
(4.54%)
(3.25%)
88
12.52
Buyback yield%
14.30
16.56
14.33
12.80
11.75
13.55
15.66
16.03
16.86
18.40
7.55
16.03
15.00
87
0.349
D/E ratiox
0.876
1.016
1.139
1.309
1.302
1.312
1.407
1.347
1.411
1.428
0.468
1.407
1.310
84
13.85
Enterprise value¥B
16.26
18.11
21.03
25.27
28.47
32.73
32.21
36.10
37.87
39.45
13.50
6.74%
10.78%
86
9.288
LT debt¥B
1.781
1.638
1.427
1.404
1.239
1.294
1.152
1.087
0.980
0.936
12.65
(5.45%)
(6.83%)
83
Revenue
¥14.78B
1.45%
1.00×
Cost of revenue
¥9.643B
1.48%
1.00×
Operating expenses
¥2.747B
1.76%
1.03×
Cash and investments
20.57%
Goodwill & intangibles
19.49%
Spread over hurdle
14.19%