2.999
Revenue¥B
17.74
17.70
18.03
18.44
18.35
18.98
19.09
19.73
19.62
19.57
3.350
1.29%
1.09%
33
18.01
Revenue growth%
12.92
10.78
11.53
13.66
11.01
12.51
13.33
14.63
11.80
12.63
22.65
12.63
12.57
22
25.95
Gross margin%
24.36
23.51
25.44
23.86
22.90
23.06
24.24
23.08
22.55
23.85
13.17
23.08
23.68
55
17.89
Operating margin%
17.31
17.71
16.37
16.64
14.49
13.01
12.79
10.11
11.10
10.45
5.97
11.10
13.75
73
8.93
Net margin%
11.03
12.46
11.00
9.64
9.76
10.70
8.80
9.97
10.46
11.94
9.74
10.46
10.58
14
37.98
P/E ratio (avg)x
18.31
20.43
21.52
20.94
18.87
17.35
17.47
17.40
19.60
20.01
6.667
17.47
19.24
73
34.18
EV/EBITx
35.30
39.17
36.63
33.86
32.08
36.05
36.34
35.52
34.52
35.18
35.23
35.52
35.41
89
7.96
FCF yield (avg)%
14.31
16.70
15.57
14.68
14.09
12.64
13.89
11.60
12.91
12.42
24.17
12.64
13.99
14
5.26
FCF margin%
28.02
26.91
29.27
27.37
25.49
25.11
22.37
20.41
19.26
19.42
29.11
20.41
25.30
65
1.022
FCF / Net incomex
1.510
1.747
1.810
1.873
2.009
2.299
2.245
2.105
2.094
2.181
0.947
2.181
2.052
47
26.41
ROIC%
9.34
10.35
12.83
10.71
10.07
12.04
9.80
7.18
10.11
10.50
19.62
10.11
10.23
68
20.88
Return on equity%
15.96
15.66
14.78
15.05
12.88
14.60
12.96
15.42
18.08
18.84
21.17
15.42
15.23
32
26.51
Return on assets%
3.62
4.89
3.96
3.53
6.27
3.89
3.53
2.88
0.40
0.40
24.59
2.88
3.57
63
181.97
EPS¥
158.27
167.67
168.10
175.44
200.11
220.42
241.68
251.85
244.99
253.97
190.07
4.88%
5.74%
—
16.33
EPS growth%
10.94
12.79
13.32
10.59
12.68
14.73
14.48
14.49
11.83
12.54
6.53
14.48
12.74
29
62.91
Bookvalue per sh¥
61.09
63.26
65.73
73.71
76.08
81.19
77.07
75.90
86.82
89.04
58.28
3.20%
3.99%
—
133.08
FCF per share¥
37.82
33.06
27.97
28.74
29.03
31.08
28.45
28.72
24.51
24.27
63.73
(3.52%)
(4.41%)
—
35.87
Dividend per sh¥
125.45
117.57
129.06
117.75
107.53
100.36
95.77
102.92
99.36
104.73
63.47
(0.52%)
(0.72%)
—
14.02
Div yield (avg)%
22.63
25.04
24.90
24.85
24.23
21.62
23.73
25.12
25.93
26.94
17.17
25.12
24.87
59
7.66
Payout ratio%
23.22
24.36
25.65
28.38
30.28
29.44
27.82
26.26
25.52
25.81
17.21
26.26
26.04
10
17.48
Shares (diluted)M
15.53
13.07
13.68
14.14
12.51
11.33
12.00
12.39
12.22
10.65
17.55
(3.17%)
(3.47%)
69
17.79
Buyback yield%
12.36
12.25
9.48
7.74
8.04
8.09
8.73
6.91
7.62
9.05
8.23
8.09
8.41
77
0.839
D/E ratiox
1.274
1.344
1.204
1.105
1.010
1.077
1.172
1.206
1.134
1.144
1.697
1.144
1.158
15
1.379
Enterprise value¥B
16.24
15.57
16.00
16.47
14.93
13.26
14.10
14.27
13.97
15.22
13.36
0.38%
—
51
5.003
LT debt¥B
1.552
1.505
1.433
1.293
1.335
1.412
1.252
1.222
1.281
1.216
15.37
(1.85%)
(1.77%)
41
Revenue
¥19.57B
1.09%
1.00×
Cost of revenue
¥13.70B
1.09%
1.00×
Operating expenses
¥2.459B
1.71%
1.06×
Goodwill & intangibles
15.66%
Spread over hurdle
67.06%