12.97
Revenue¥B
15.98
16.44
16.58
16.41
16.48
16.72
17.05
17.10
17.27
17.83
13.87
1.59%
1.05%
87
3.99
Revenue growth%
5.95
7.00
6.48
3.62
1.81
4.61
7.10
7.86
6.64
8.32
23.19
7.10
6.56
94
15.27
Gross margin%
8.73
7.92
10.41
9.21
8.97
11.91
11.28
11.73
12.40
10.20
21.86
11.73
10.31
93
28.68
Operating margin%
11.12
8.39
8.90
10.62
9.33
8.28
5.29
7.15
7.24
8.35
6.65
7.24
8.37
7
28.59
Net margin%
16.41
18.82
20.02
20.40
21.21
20.62
18.54
17.63
16.78
18.94
5.36
18.54
18.88
60
13.40
P/E ratio (avg)x
16.18
17.32
18.18
17.97
17.89
18.29
20.18
20.63
23.33
22.85
35.62
20.63
18.23
19
37.23
EV/EBITx
27.56
25.25
26.42
29.08
29.46
27.48
26.93
29.27
28.60
30.51
6.317
28.60
28.08
66
19.99
FCF yield (avg)%
9.43
8.22
6.08
6.16
5.67
8.66
7.09
5.92
4.86
5.79
5.93
5.92
6.12
71
15.91
FCF margin%
16.11
14.77
15.47
15.30
14.60
17.37
14.92
16.01
17.94
20.85
8.31
17.37
15.74
79
1.023
FCF / Net incomex
1.037
1.130
1.288
1.267
1.422
1.537
1.621
1.563
1.823
2.044
1.070
1.621
1.479
74
17.88
ROIC%
21.20
22.68
21.83
24.30
25.12
26.19
25.00
23.42
23.54
25.05
17.60
25.00
23.92
80
21.82
Return on equity%
22.20
24.03
23.19
25.00
25.03
24.77
27.51
28.92
31.79
31.85
2.63
28.92
25.02
84
12.45
Return on assets%
19.68
21.02
20.97
21.51
23.76
25.64
26.06
25.48
22.70
23.01
26.47
25.48
22.85
34
81.36
EPS¥
26.88
28.12
31.28
30.77
28.45
30.27
30.71
33.42
33.83
30.65
85.26
1.51%
1.43%
—
26.84
EPS growth%
13.59
16.16
16.77
18.68
18.93
18.50
16.89
19.59
20.20
23.16
18.44
19.59
18.59
18
144.55
Bookvalue per sh¥
32.88
34.40
37.18
35.09
32.26
29.53
32.18
35.13
36.90
34.12
140.39
1.13%
0.07%
—
40.67
FCF per share¥
36.11
39.68
38.17
37.99
36.30
37.58
38.98
45.04
49.54
56.17
125.48
9.12%
5.04%
—
70.03
Dividend per sh¥
162.33
183.83
177.45
195.46
222.98
250.38
267.01
288.81
307.46
319.87
44.31
7.48%
8.51%
—
23.37
Div yield (avg)%
31.55
33.64
34.72
35.59
33.23
34.89
36.46
39.17
36.36
34.06
7.40
36.36
34.81
77
12.48
Payout ratio%
25.83
23.91
22.04
20.05
22.56
20.96
22.21
20.21
19.40
21.62
7.54
20.96
21.83
46
59.13
Shares (diluted)M
54.60
52.85
52.10
50.90
52.76
56.08
52.00
50.72
56.87
56.70
58.05
1.45%
(0.02%)
16
12.69
Buyback yield%
12.78
12.62
14.16
14.95
12.01
14.10
12.75
14.94
13.98
12.50
12.76
13.98
13.38
21
1.278
D/E ratiox
1.293
1.428
1.523
1.601
1.688
1.684
1.848
2.103
2.051
2.287
1.126
2.051
1.686
45
12.96
Enterprise value¥B
18.32
21.87
21.28
25.47
28.68
32.62
37.08
37.40
42.65
41.65
4.428
7.75%
9.98%
42
9.156
LT debt¥B
21.31
20.86
21.23
20.09
20.14
23.05
22.28
21.98
23.23
22.54
8.173
2.27%
1.67%
89
Revenue
¥17.83B
1.05%
1.00×
Cost of revenue
¥12.48B
1.05%
1.00×
Operating expenses
¥3.341B
1.35%
1.03×
Goodwill & intangibles
17.99%
Cash and investments
17.74%
Spread over hurdle
22.89%