13.16
Revenue¥B
9.335
10.04
10.39
11.04
11.51
12.46
13.29
13.95
14.86
14.42
16.21
6.11%
6.11%
87
12.25
Revenue growth%
20.30
21.24
23.37
25.56
27.11
27.89
29.90
31.11
33.53
4.41
3.52
29.90
26.34
58
16.39
Gross margin%
24.65
27.06
26.92
26.95
28.28
31.07
28.21
30.85
29.63
13.44
22.43
29.63
27.64
6
11.97
Operating margin%
22.58
19.71
21.01
19.75
22.59
20.71
22.39
21.05
22.31
11.32
12.70
22.31
21.68
14
11.95
Net margin%
13.67
11.24
13.50
13.73
15.31
12.58
15.13
18.05
18.58
21.64
4.09
15.31
14.43
74
12.45
P/E ratio (avg)x
9.037
8.596
8.126
7.135
6.367
5.593
4.961
4.583
5.036
35.46
10.72
5.036
6.751
19
17.79
EV/EBITx
29.75
28.40
28.99
28.57
25.49
25.89
27.63
29.80
29.57
33.47
11.85
27.63
28.69
15
19.29
FCF yield (avg)%
5.79
6.40
4.90
3.84
6.32
8.14
8.01
5.70
3.33
23.59
3.40
6.32
6.05
48
7.37
FCF margin%
10.95
9.78
11.94
11.67
10.44
7.92
5.67
3.50
3.39
13.33
23.68
5.67
10.11
28
1.334
FCF / Net incomex
0.351
0.402
0.474
0.561
0.661
0.729
0.741
0.710
0.678
1.315
1.067
0.710
0.611
22
24.77
ROIC%
15.74
13.93
16.66
17.79
16.68
16.71
15.94
14.00
12.58
4.39
4.53
15.94
15.84
77
20.52
Return on equity%
1.44
0.40
1.49
2.57
0.40
0.40
1.60
0.40
1.97
12.50
25.54
0.40
1.46
47
19.96
Return on assets%
14.83
14.70
13.42
10.75
12.42
15.36
17.33
17.24
14.33
27.53
29.35
15.36
14.51
42
112.89
EPS¥
134.80
135.91
134.13
148.09
162.67
169.21
171.39
192.43
191.86
121.50
136.17
5.32%
5.06%
—
23.97
EPS growth%
1.11
4.07
3.76
1.72
0.71
0.87
3.58
5.69
3.26
20.44
23.82
3.26
2.49
74
219.78
Bookvalue per sh¥
63.75
69.43
78.81
90.71
97.38
95.02
99.62
113.84
124.93
50.16
127.09
6.61%
8.11%
—
218.17
FCF per share¥
64.51
60.93
60.08
56.09
56.16
54.68
60.52
61.78
58.43
184.05
94.14
0.82%
(2.48%)
—
172.59
Dividend per sh¥
151.33
137.00
121.75
119.65
119.52
113.74
98.96
97.13
85.47
38.53
148.35
(6.51%)
(6.17%)
—
5.50
Div yield (avg)%
27.83
28.39
29.94
27.05
26.29
27.80
26.72
24.93
25.76
23.84
17.11
26.29
27.43
90
19.46
Payout ratio%
26.09
29.03
27.74
26.21
25.73
25.84
28.61
28.80
31.36
19.33
7.67
28.61
26.98
26
26.32
Shares (diluted)M
28.44
26.43
25.73
26.45
27.19
27.18
26.66
29.07
26.16
26.42
26.44
(0.22%)
(2.03%)
80
28.17
Buyback yield%
16.43
19.05
19.36
18.01
18.93
20.20
19.41
19.35
20.58
14.14
22.45
19.41
19.20
26
0.717
D/E ratiox
1.223
1.154
1.216
1.214
1.179
1.293
1.382
1.491
1.462
0.632
1.783
1.382
1.244
12
3.569
Enterprise value¥B
12.03
13.11
13.39
14.20
16.34
16.28
17.12
16.14
16.73
12.84
13.22
3.34%
2.61%
11
7.940
LT debt¥B
17.39
20.08
23.45
23.93
23.64
23.71
23.30
27.55
31.80
5.889
14.92
5.85%
9.32%
91
Revenue
¥14.86B
6.11%
1.00×
Cost of revenue
¥8.243B
6.27%
1.02×
Operating expenses
¥2.884B
5.96%
0.99×
Goodwill & intangibles
15.02%
Cash and investments
14.93%
Spread over hurdle
(0.66%)