14.94
Revenue¥B
16.19
16.64
16.72
16.67
16.92
17.39
17.47
17.30
17.61
18.09
16.40
1.35%
1.23%
64
9.56
Revenue growth%
29.58
29.45
30.55
29.50
31.05
30.07
31.54
30.36
29.32
27.27
18.91
30.07
29.82
58
9.78
Gross margin%
29.48
31.88
32.40
30.26
28.07
30.54
32.51
33.86
32.57
33.84
18.79
32.57
32.14
89
26.74
Operating margin%
30.18
27.89
27.06
25.06
27.02
30.02
28.30
26.59
28.58
27.89
7.30
28.30
27.89
32
4.31
Net margin%
27.52
27.28
27.01
28.41
29.75
28.69
26.92
25.92
24.67
22.09
8.54
25.92
27.15
37
34.86
P/E ratio (avg)x
33.66
32.45
32.58
32.36
34.21
34.03
29.61
27.02
25.28
25.38
29.03
27.02
32.40
51
34.20
EV/EBITx
15.38
16.75
16.97
17.05
15.57
14.73
14.19
13.61
12.99
11.71
23.04
13.61
15.05
38
20.00
FCF yield (avg)%
25.48
25.56
25.68
24.26
24.43
26.84
23.92
21.67
20.89
18.71
11.84
21.67
24.35
15
22.69
FCF margin%
28.31
27.57
29.00
30.53
28.17
28.00
25.83
25.10
23.79
22.16
3.59
25.10
27.79
64
0.437
FCF / Net incomex
0.287
0.317
0.282
0.252
0.261
0.237
0.233
0.249
0.221
0.195
1.602
0.233
0.250
45
7.68
ROIC%
26.92
25.03
27.83
29.02
26.11
24.19
23.10
22.00
19.08
16.34
12.26
22.00
24.61
22
21.49
Return on equity%
1.09
0.40
1.28
2.15
0.40
0.40
1.48
2.30
2.42
3.89
14.59
2.30
1.38
65
11.17
Return on assets%
6.22
5.44
7.58
6.57
7.61
8.01
5.94
5.12
3.19
3.54
28.22
5.12
6.08
71
71.03
EPS¥
90.95
94.99
84.51
89.15
85.78
77.44
84.11
75.21
77.25
73.51
77.81
(3.04%)
(2.86%)
—
7.20
EPS growth%
6.98
9.05
11.80
11.57
9.54
8.67
6.66
7.32
8.00
7.95
10.67
7.95
8.33
51
118.70
Bookvalue per sh¥
113.82
123.66
139.40
156.52
173.74
177.38
168.61
185.66
207.06
189.62
82.90
1.77%
4.61%
—
103.57
FCF per share¥
16.25
17.93
20.62
23.54
21.94
25.27
28.77
29.42
31.77
35.31
105.71
9.98%
8.70%
—
106.20
Dividend per sh¥
27.75
28.71
27.16
29.31
32.40
30.71
33.97
37.47
38.49
38.81
115.78
3.68%
2.85%
—
22.75
Div yield (avg)%
16.96
19.28
21.40
20.35
20.30
20.94
23.07
21.35
18.47
20.67
8.23
20.94
20.51
27
6.66
Payout ratio%
11.88
11.60
12.02
10.26
7.75
5.70
4.20
4.21
1.90
3.69
18.78
4.20
6.72
78
94.44
Shares (diluted)M
99.73
104.2
108.2
101.4
97.44
92.76
90.57
91.86
96.67
89.35
97.73
(1.72%)
(0.86%)
16
19.34
Buyback yield%
27.97
29.15
31.21
32.43
30.59
31.54
33.57
34.20
33.29
33.82
6.36
33.57
31.98
36
0.250
D/E ratiox
0.629
0.618
0.668
0.681
0.698
0.703
0.755
0.842
0.872
0.872
0.934
0.842
0.700
61
4.097
Enterprise value¥B
4.345
4.307
3.864
3.798
3.413
3.627
3.821
3.810
4.160
3.978
22.57
3.11%
(1.97%)
20
20.20
LT debt¥B
4.605
5.178
5.814
6.519
7.051
8.174
8.920
9.091
10.58
10.99
17.67
9.28%
10.85%
34
Revenue
¥18.09B
1.23%
1.00×
Cost of revenue
¥10.77B
1.31%
1.01×
Operating expenses
¥4.382B
0.90%
0.97×
Goodwill & intangibles
14.92%
Spread over hurdle
33.38%