9.745
Revenue¥B
15.37
15.77
16.44
17.17
17.51
18.03
18.63
19.60
20.69
21.14
10.45
3.84%
3.54%
42
17.49
Revenue growth%
10.01
7.53
4.60
3.60
0.82
3.32
1.18
3.82
3.38
1.02
13.55
3.32
3.49
14
5.12
Gross margin%
40.04
38.21
35.22
38.14
38.12
38.13
35.31
33.58
30.78
31.70
4.06
33.58
36.72
58
21.65
Operating margin%
16.21
16.57
18.53
20.32
21.15
23.86
22.88
21.37
23.29
26.16
13.20
23.29
21.26
65
27.90
Net margin%
24.06
22.09
19.94
21.54
23.28
25.29
26.88
24.12
23.68
23.96
5.94
24.12
23.82
86
12.35
P/E ratio (avg)x
39.78
39.20
38.41
42.95
44.80
50.66
56.08
55.69
63.63
60.83
11.80
56.08
47.73
48
7.064
EV/EBITx
10.18
10.81
9.653
9.413
9.000
7.740
7.962
7.508
7.576
7.539
18.09
7.576
8.481
60
22.80
FCF yield (avg)%
10.15
12.92
11.71
11.78
8.97
11.83
11.12
9.46
12.38
10.57
29.64
11.12
11.42
29
26.70
FCF margin%
2.49
3.93
1.80
2.11
3.73
3.79
0.95
3.10
1.76
4.34
2.10
3.10
2.80
16
1.600
FCF / Net incomex
0.860
0.842
0.880
0.825
0.927
1.019
1.013
0.998
1.100
1.072
0.385
1.019
0.963
63
8.16
ROIC%
13.77
13.81
16.50
19.25
21.24
22.46
22.04
20.18
19.04
20.67
23.13
20.67
19.71
38
14.19
Return on equity%
24.29
21.56
23.60
20.67
19.30
17.26
19.50
17.69
19.03
17.69
26.06
17.69
19.40
64
25.11
Return on assets%
30.47
28.69
26.27
26.87
24.79
27.59
25.17
25.24
26.42
25.92
14.86
25.92
26.35
60
241.07
EPS¥
134.59
149.37
157.88
146.43
147.86
144.12
154.98
168.63
181.68
171.95
256.23
3.06%
1.48%
—
18.11
EPS growth%
17.87
18.85
20.78
20.15
20.22
19.86
19.60
19.46
22.45
22.88
15.35
19.86
20.00
76
74.41
Bookvalue per sh¥
131.56
121.35
113.50
112.60
115.08
118.86
112.14
110.27
114.88
111.19
222.77
(0.69%)
(2.25%)
—
90.10
FCF per share¥
161.55
187.77
216.80
249.22
248.82
279.84
305.34
328.23
355.31
372.84
74.22
8.42%
8.68%
—
80.30
Dividend per sh¥
158.47
176.36
189.55
193.77
214.52
215.89
223.54
264.13
311.08
338.77
143.80
9.57%
7.72%
—
22.61
Div yield (avg)%
16.71
17.72
14.76
15.18
12.88
14.94
12.43
13.02
13.47
13.64
16.11
13.47
14.20
9
23.13
Payout ratio%
24.24
26.07
27.05
25.99
24.50
26.39
23.66
23.56
24.73
26.89
25.04
24.73
25.36
45
45.83
Shares (diluted)M
62.77
67.27
65.51
72.72
83.09
89.75
86.10
83.83
94.19
105.9
43.83
4.98%
6.34%
19
20.32
Buyback yield%
7.37
9.99
9.50
11.69
13.92
14.88
12.72
12.77
14.88
17.69
12.43
14.88
12.74
67
1.481
D/E ratiox
0.702
0.663
0.627
0.700
0.701
0.755
0.836
0.944
0.898
0.999
0.266
0.898
0.729
22
6.349
Enterprise value¥B
2.827
3.368
3.939
3.906
4.556
4.958
5.930
6.829
7.800
7.775
5.149
11.28%
11.10%
20
18.37
LT debt¥B
14.44
15.63
15.40
16.80
15.58
17.26
18.92
17.95
19.84
20.37
14.69
5.51%
3.74%
92
Revenue
¥21.14B
3.54%
1.00×
Cost of revenue
¥10.35B
3.69%
1.01×
Operating expenses
¥5.121B
3.48%
0.99×
Cash and investments
14.08%
Return on capital
127.76%
Spread over hurdle
119.21%