2.352
Revenue¥B
13.96
13.83
13.99
13.92
14.11
14.50
14.45
14.90
14.95
15.33
2.616
1.68%
1.16%
6
28.86
Revenue growth%
0.40
2.94
2.12
4.50
1.62
0.40
0.40
0.69
0.40
0.73
5.23
0.40
0.71
46
26.71
Gross margin%
29.78
31.27
28.32
27.37
24.41
26.63
27.80
25.56
27.70
27.85
22.99
27.70
27.75
79
3.85
Operating margin%
16.40
15.91
13.25
11.37
12.35
10.02
12.48
12.91
13.61
14.86
20.47
12.91
13.08
67
11.10
Net margin%
27.39
27.09
27.15
27.93
25.44
28.06
25.69
26.62
26.48
26.81
15.64
26.62
26.95
60
31.46
P/E ratio (avg)x
14.01
13.84
15.80
15.89
17.71
18.63
21.09
23.34
22.39
24.40
33.80
22.39
18.17
55
34.74
EV/EBITx
35.96
41.84
42.57
47.42
51.67
59.17
63.41
67.01
74.40
79.41
27.68
67.01
55.42
81
17.82
FCF yield (avg)%
5.42
7.12
6.35
5.64
4.59
7.04
5.87
6.50
7.09
8.34
17.72
7.04
6.42
19
11.92
FCF margin%
9.54
6.58
3.80
6.59
4.40
3.37
5.17
6.13
3.26
5.24
26.76
5.17
5.21
55
1.264
FCF / Net incomex
1.199
1.141
1.212
1.202
1.310
1.263
1.139
1.192
1.068
0.961
1.233
1.139
1.195
16
24.01
ROIC%
18.03
15.61
13.40
16.21
17.12
16.16
17.68
15.06
17.33
20.03
9.48
17.33
16.66
10
28.96
Return on equity%
16.38
18.41
20.22
22.52
24.69
22.16
20.02
18.23
16.24
15.17
5.72
18.23
19.21
36
2.25
Return on assets%
2.82
3.67
1.88
1.75
1.44
0.40
0.40
0.40
1.74
0.40
16.78
0.40
1.59
57
168.35
EPS¥
288.83
285.23
332.95
389.10
368.50
376.57
392.25
439.97
474.57
475.03
176.85
5.21%
4.64%
—
7.47
EPS growth%
10.34
10.42
10.92
8.46
8.06
10.22
11.24
8.83
11.63
14.41
18.82
11.24
10.38
58
199.46
Bookvalue per sh¥
99.91
104.46
95.56
89.88
86.58
90.76
86.75
83.96
74.57
77.44
137.58
(2.21%)
(3.60%)
—
46.42
FCF per share¥
336.95
331.03
360.20
369.92
413.98
498.48
547.61
647.63
732.21
738.74
92.58
12.28%
10.25%
—
147.15
Dividend per sh¥
69.49
65.20
63.68
54.44
50.37
48.76
44.32
37.40
32.87
32.16
181.98
(8.58%)
(7.19%)
—
2.72
Div yield (avg)%
24.97
24.16
23.79
25.41
23.87
22.94
21.16
20.13
20.65
21.61
27.37
21.16
23.37
29
6.66
Payout ratio%
7.07
9.96
8.68
7.81
9.21
7.85
7.83
8.41
10.22
13.22
16.11
8.41
8.54
89
31.08
Shares (diluted)M
33.88
33.76
35.70
35.83
34.74
38.76
44.05
50.05
48.68
47.83
31.55
6.60%
4.50%
13
22.50
Buyback yield%
12.49
10.68
11.51
10.69
10.76
9.03
9.51
9.58
8.63
9.77
8.82
9.51
10.23
92
0.381
D/E ratiox
2.804
3.293
3.668
3.591
3.991
4.561
5.369
6.083
6.062
6.920
1.610
6.062
4.276
84
7.914
Enterprise value¥B
17.74
18.88
20.08
23.09
24.22
23.28
24.12
23.12
21.41
20.77
11.33
(3.02%)
2.92%
87
11.59
LT debt¥B
3.732
3.402
3.889
4.205
4.101
3.797
3.847
3.915
3.651
3.842
6.153
(1.30%)
1.60%
10
Revenue
¥15.33B
1.16%
1.00×
Cost of revenue
¥7.122B
1.45%
1.03×
Operating expenses
¥3.562B
0.86%
0.97×
Spread over hurdle
43.08%