1.670
Revenue¥B
9.978
10.35
10.60
11.11
11.75
12.22
12.65
13.07
13.39
13.81
1.800
3.28%
3.60%
16
15.46
Revenue growth%
23.93
25.85
24.50
25.41
27.63
28.84
30.89
30.50
31.53
32.21
20.82
30.89
28.23
57
27.06
Gross margin%
25.53
27.09
25.97
27.05
24.96
24.01
25.30
22.63
21.01
19.82
29.28
22.63
25.13
85
21.34
Operating margin%
5.62
4.49
7.28
6.01
3.44
2.01
0.40
0.40
0.40
0.54
17.54
0.40
2.73
68
24.10
Net margin%
8.34
6.68
9.13
7.12
5.95
6.50
9.13
11.66
11.20
8.95
19.27
9.13
8.65
92
23.95
P/E ratio (avg)x
30.27
30.84
31.41
34.21
34.35
36.27
33.02
32.66
32.26
31.00
26.36
32.66
32.46
71
30.55
EV/EBITx
26.00
28.83
30.52
34.95
36.86
39.01
42.43
46.30
49.94
53.98
13.60
46.30
37.94
77
18.70
FCF yield (avg)%
9.16
9.47
9.08
7.71
8.11
8.14
11.09
9.58
6.89
7.75
23.40
8.14
8.61
82
2.52
FCF margin%
19.37
21.93
22.64
21.99
21.49
19.86
18.78
17.47
14.60
15.13
3.49
17.47
19.62
83
0.168
FCF / Net incomex
0.455
0.511
0.545
0.580
0.542
0.506
0.480
0.503
0.533
0.593
1.783
0.506
0.522
54
8.39
ROIC%
0.40
0.40
0.40
2.13
0.40
0.40
0.40
1.63
3.97
2.37
3.71
1.63
0.40
67
14.29
Return on equity%
22.58
22.20
21.30
21.91
24.01
22.62
20.88
23.34
23.94
22.54
15.09
22.62
22.56
49
9.33
Return on assets%
18.05
17.56
19.53
18.35
20.13
18.05
19.59
18.43
17.13
17.59
2.16
18.05
18.20
85
137.19
EPS¥
110.53
102.17
113.02
107.10
106.26
104.44
104.12
96.87
96.85
106.96
149.24
0.13%
(1.30%)
—
6.51
EPS growth%
21.43
21.78
20.99
20.20
21.47
19.56
19.41
20.47
21.49
18.85
13.38
19.56
20.73
67
82.66
Bookvalue per sh¥
236.17
269.48
287.01
336.11
392.43
374.63
435.63
441.22
468.79
476.62
184.55
3.96%
8.49%
—
45.71
FCF per share¥
65.78
65.38
61.57
59.25
61.81
65.46
60.40
67.75
66.99
74.87
58.79
3.91%
0.35%
—
192.98
Dividend per sh¥
208.16
248.59
281.91
286.49
343.09
343.60
371.67
404.75
441.71
440.48
67.41
5.12%
7.81%
—
11.65
Div yield (avg)%
13.01
11.63
9.51
8.94
10.26
8.71
6.00
8.16
6.15
5.69
4.30
6.15
8.83
25
3.75
Payout ratio%
24.71
26.23
23.37
22.69
19.95
21.43
20.07
19.40
21.83
23.02
7.27
21.43
22.26
13
30.53
Shares (diluted)M
23.78
25.48
27.52
23.97
20.85
21.08
20.22
19.03
19.91
19.35
31.32
(1.48%)
(2.78%)
49
15.64
Buyback yield%
35.51
37.51
35.82
35.99
33.48
30.98
29.53
30.02
32.97
30.04
24.30
30.04
33.22
29
0.808
D/E ratiox
0.826
0.863
0.836
0.942
0.931
0.832
0.779
0.756
0.689
0.633
1.550
0.756
0.829
17
1.898
Enterprise value¥B
5.615
6.165
6.260
6.909
7.572
7.712
9.029
9.295
9.578
11.07
5.187
7.89%
7.21%
49
6.202
LT debt¥B
8.837
8.785
8.250
9.300
10.06
9.887
10.89
12.70
14.75
16.35
3.607
10.20%
6.73%
50
Revenue
¥13.81B
3.60%
1.00×
Cost of revenue
¥8.957B
3.58%
1.00×
Operating expenses
¥1.714B
3.79%
1.02×
Goodwill & intangibles
20.85%
Spread over hurdle
18.38%