4.168
Revenue¥B
14.25
14.79
15.24
15.10
15.65
15.61
15.96
16.56
17.13
17.63
4.614
2.42%
2.31%
79
16.58
Revenue growth%
23.15
21.53
19.43
21.18
20.05
19.19
17.92
15.55
14.68
17.20
21.40
17.20
19.31
85
6.47
Gross margin%
29.12
28.59
26.85
26.16
28.70
25.70
23.06
25.92
24.17
22.49
18.61
24.17
26.04
73
29.92
Operating margin%
2.69
0.86
1.96
0.40
0.40
0.40
0.40
0.40
0.40
2.45
10.72
0.40
0.40
69
18.20
Net margin%
20.28
18.73
20.28
21.84
19.45
20.29
17.53
18.76
18.86
18.17
9.72
18.76
19.16
76
18.45
P/E ratio (avg)x
38.69
36.94
41.50
43.41
44.95
47.35
47.21
48.65
52.25
52.17
26.13
48.65
46.08
90
10.86
EV/EBITx
22.57
22.89
21.59
23.53
24.73
22.34
20.67
18.06
17.51
18.58
20.24
18.58
21.97
93
27.05
FCF yield (avg)%
30.88
32.22
33.49
36.47
35.60
35.60
33.20
31.82
33.63
32.85
12.02
33.20
33.34
67
2.48
FCF margin%
17.42
19.53
20.45
22.45
22.17
20.34
18.65
16.84
15.15
13.77
26.34
16.84
19.09
80
1.080
FCF / Net incomex
0.986
0.901
0.976
0.850
0.745
0.687
0.714
0.642
0.551
0.546
0.715
0.642
0.729
19
25.35
ROIC%
15.84
18.50
18.33
18.87
16.59
18.18
19.34
21.75
20.35
22.21
10.08
20.35
18.68
21
12.33
Return on equity%
18.29
16.19
13.33
13.10
12.54
12.56
10.14
11.59
9.70
8.99
4.07
10.14
12.55
59
20.20
Return on assets%
26.69
25.98
23.89
22.02
21.43
20.31
17.86
15.53
18.42
19.50
26.50
18.42
20.87
59
142.13
EPS¥
90.64
88.33
97.02
99.47
105.49
109.16
114.49
111.38
106.63
102.37
145.36
(0.60%)
2.44%
—
9.57
EPS growth%
26.13
28.30
25.75
25.08
26.77
24.18
26.47
23.86
21.16
22.20
18.21
23.86
25.42
6
61.34
Bookvalue per sh¥
192.43
204.69
205.32
221.56
217.15
203.28
190.07
204.88
226.75
216.52
75.77
(0.06%)
1.55%
—
211.44
FCF per share¥
211.58
189.82
172.96
158.47
143.76
150.21
143.63
124.36
106.30
100.52
56.03
(6.91%)
(7.55%)
—
118.81
Dividend per sh¥
58.58
59.04
62.37
67.18
79.50
87.48
85.29
87.62
89.51
90.16
83.01
2.55%
4.55%
—
27.08
Div yield (avg)%
18.89
19.99
20.22
21.12
19.42
21.06
20.93
19.21
17.04
14.47
13.97
19.21
19.70
52
13.12
Payout ratio%
27.59
26.98
28.24
26.46
25.08
24.47
26.24
23.25
23.98
21.41
21.45
23.98
25.66
93
19.69
Shares (diluted)M
13.53
13.76
13.73
14.94
12.90
13.03
11.50
12.42
11.11
9.995
20.09
(4.98%)
(3.39%)
73
16.35
Buyback yield%
2.70
4.13
6.26
3.94
1.67
1.65
0.40
0.40
0.40
0.89
2.77
0.40
1.66
66
0.102
D/E ratiox
0.353
0.319
0.307
0.285
0.259
0.243
0.232
0.213
0.199
0.187
0.127
0.213
0.251
56
11.41
Enterprise value¥B
17.54
18.55
17.59
19.32
22.23
25.01
27.00
28.07
27.61
27.35
11.03
4.23%
3.82%
84
5.399
LT debt¥B
16.43
14.50
15.28
16.18
17.18
18.06
19.91
17.49
15.67
17.26
1.724
0.09%
1.34%
74
Revenue
¥17.63B
2.31%
1.00×
Cost of revenue
¥11.30B
2.36%
1.01×
Operating expenses
¥4.498B
2.56%
1.02×
Cash and investments
16.87%
Goodwill & intangibles
14.25%
Spread over hurdle
(1.76%)