27.65
Revenue¥B
25.32
26.52
27.99
29.21
29.83
31.65
33.46
34.12
35.08
30.09
31.46
3.73%
4.12%
17
15.14
Revenue growth%
13.18
15.21
14.44
17.02
17.63
16.32
15.34
14.21
14.28
8.68
7.19
15.34
14.83
20
3.77
Gross margin%
3.03
3.31
1.44
3.58
5.75
6.24
6.31
6.90
7.03
9.01
7.89
6.31
4.66
35
4.88
Operating margin%
8.41
11.27
8.58
6.05
8.34
6.05
5.46
5.46
3.20
21.69
16.15
5.46
7.13
56
27.90
Net margin%
14.08
14.73
15.58
16.00
15.99
15.35
13.39
14.06
13.43
22.06
21.77
14.06
15.04
92
10.77
P/E ratio (avg)x
12.08
11.53
9.820
8.371
8.249
7.117
6.459
6.889
5.917
6.872
27.28
6.889
8.310
19
24.63
EV/EBITx
31.59
31.28
33.36
37.97
41.01
48.46
52.20
60.99
66.03
20.09
27.88
52.20
39.49
11
14.98
FCF yield (avg)%
1.54
2.80
2.98
1.24
0.40
1.35
0.72
0.40
1.62
29.24
2.48
0.72
1.44
74
29.29
FCF margin%
28.10
27.50
25.35
25.40
28.11
30.12
29.18
28.09
26.81
18.37
20.83
28.11
27.88
24
0.583
FCF / Net incomex
1.779
1.981
2.031
2.193
2.487
2.462
2.422
2.746
3.221
1.118
0.465
2.487
2.307
39
20.88
ROIC%
14.84
16.87
14.31
12.77
12.80
11.62
13.72
15.46
14.44
23.88
28.35
13.72
14.37
39
18.39
Return on equity%
0.43
3.11
2.32
2.13
4.39
4.97
2.97
4.00
5.62
13.87
17.38
4.39
3.07
80
21.15
Return on assets%
19.33
21.53
23.92
23.80
23.86
25.22
26.49
25.24
22.99
15.69
2.25
25.22
23.83
39
299.91
EPS¥
140.20
152.31
160.19
144.21
143.28
153.63
136.58
128.99
130.68
324.73
365.76
(1.95%)
(1.63%)
—
15.49
EPS growth%
6.68
9.24
9.78
12.41
10.48
11.94
11.37
10.46
10.01
14.01
4.79
10.48
10.24
32
139.55
Bookvalue per sh¥
150.19
166.59
149.52
153.23
149.30
156.84
151.43
143.11
152.67
187.02
100.83
(0.07%)
1.70%
—
307.07
FCF per share¥
326.44
383.76
382.68
398.86
461.80
497.41
578.85
642.63
641.76
92.96
237.01
9.98%
7.45%
—
103.61
Dividend per sh¥
218.14
220.25
242.59
289.43
337.72
329.03
367.61
409.92
439.88
268.99
284.01
8.73%
8.50%
—
27.72
Div yield (avg)%
22.11
24.41
23.85
22.08
22.65
23.16
24.88
22.54
22.74
21.14
6.14
22.74
22.70
20
23.33
Payout ratio%
6.52
8.60
8.71
9.34
8.85
9.39
11.09
9.46
10.98
8.68
12.20
9.46
9.10
63
64.26
Shares (diluted)M
116.8
122.1
124.7
131.2
131.6
137.0
134.6
155.9
167.2
65.40
63.04
4.98%
5.13%
91
15.88
Buyback yield%
8.45
10.18
11.75
14.56
16.77
16.38
14.98
14.56
13.09
8.35
8.84
14.98
13.82
24
0.322
D/E ratiox
0.528
0.462
0.507
0.531
0.569
0.502
0.525
0.463
0.470
1.246
1.211
0.502
0.516
17
21.45
Enterprise value¥B
5.141
5.129
5.171
5.535
5.519
5.658
5.790
6.056
6.230
33.12
23.03
2.39%
2.62%
18
7.054
LT debt¥B
22.97
24.44
22.96
20.25
21.07
21.74
19.47
21.10
20.64
34.59
26.39
0.38%
(2.00%)
51
Revenue
¥35.08B
4.12%
1.00×
Cost of revenue
¥16.85B
3.94%
0.98×
Operating expenses
¥5.868B
4.34%
1.02×
Goodwill & intangibles
16.93%
Return on capital
102.73%
Spread over hurdle
93.66%