2.309
Revenue¥B
10.33
10.48
10.58
10.90
10.79
10.70
10.74
10.84
10.86
10.93
2.571
0.26%
0.50%
48
15.01
Revenue growth%
3.34
2.46
3.13
0.61
2.26
3.76
3.07
5.15
2.35
3.89
2.88
3.76
3.10
63
21.42
Gross margin%
4.00
5.15
6.04
8.39
9.09
7.48
6.53
5.62
3.45
5.28
11.03
5.62
5.83
88
23.81
Operating margin%
24.86
23.33
24.21
24.63
26.02
26.26
28.62
26.75
24.89
24.44
19.88
26.26
24.88
52
8.82
Net margin%
7.94
9.87
9.92
8.10
8.36
7.30
7.76
5.42
3.09
4.80
25.08
5.42
7.85
56
6.150
P/E ratio (avg)x
29.63
31.80
32.71
34.58
38.34
38.50
42.38
41.93
44.48
50.38
32.10
42.38
38.42
29
25.34
EV/EBITx
14.22
15.46
15.84
17.99
19.52
19.72
19.24
21.95
23.48
27.09
23.30
21.95
19.38
39
14.18
FCF yield (avg)%
19.70
17.03
17.94
15.65
14.67
13.87
12.81
15.13
12.85
12.20
4.88
12.85
14.90
52
2.38
FCF margin%
15.99
16.50
13.88
13.74
13.75
12.27
12.28
13.08
10.20
11.31
21.16
12.27
13.41
87
0.537
FCF / Net incomex
1.827
1.661
1.867
2.031
1.862
1.788
2.034
2.233
2.442
2.206
0.656
2.206
1.949
16
12.92
ROIC%
15.32
16.30
18.95
19.97
19.93
22.71
20.07
20.81
18.56
17.74
3.03
20.07
19.44
36
27.39
Return on equity%
11.95
10.92
8.71
6.24
8.07
8.78
7.08
8.00
6.44
6.40
3.87
7.08
8.04
90
17.86
Return on assets%
21.74
24.18
26.26
27.93
30.06
30.24
28.98
31.28
31.55
31.15
3.52
31.15
29.52
13
112.68
EPS¥
145.19
140.61
128.45
137.00
140.09
128.62
124.62
118.04
107.96
110.52
116.08
(4.63%)
(2.70%)
—
24.48
EPS growth%
12.01
12.00
11.83
11.74
13.44
15.44
16.26
18.84
16.50
13.73
29.20
16.26
13.59
45
46.70
Bookvalue per sh¥
111.29
109.70
113.90
135.31
139.50
157.94
162.68
195.89
192.76
229.78
36.54
10.50%
9.32%
—
48.54
FCF per share¥
182.03
181.29
183.32
182.98
173.98
195.40
187.95
193.87
179.65
187.26
37.42
1.48%
0.84%
—
141.17
Dividend per sh¥
104.99
99.40
89.50
79.12
75.15
74.53
76.69
71.27
75.80
77.82
143.12
0.70%
(3.86%)
—
15.46
Div yield (avg)%
21.79
23.62
21.39
19.89
19.44
20.96
18.75
19.73
18.37
18.72
15.83
18.75
19.81
30
29.34
Payout ratio%
17.40
19.72
18.32
15.65
12.91
10.25
7.57
6.80
6.20
6.28
26.48
6.80
11.58
25
24.10
Shares (diluted)M
23.36
25.95
25.68
28.73
28.06
27.12
30.46
34.25
33.71
31.67
23.72
2.45%
3.26%
35
7.66
Buyback yield%
4.24
1.42
4.36
3.98
6.85
8.21
8.84
6.51
9.06
7.83
27.68
8.21
6.68
85
0.648
D/E ratiox
1.539
1.651
1.597
1.398
1.280
1.364
1.305
1.255
1.073
1.043
0.767
1.255
1.335
23
7.604
Enterprise value¥B
7.664
7.739
7.989
8.593
8.480
7.950
7.991
8.026
8.477
8.649
5.805
0.40%
2.39%
46
1.219
LT debt¥B
3.337
3.598
3.866
3.598
3.705
4.127
3.717
3.749
3.460
3.293
10.06
(2.33%)
(0.77%)
31
Revenue
¥10.93B
0.50%
1.00×
Cost of revenue
¥6.949B
0.33%
0.98×
Operating expenses
¥2.564B
0.86%
1.04×
Goodwill & intangibles
20.78%
Cash and investments
19.82%
Spread over hurdle
(2.00%)