17.68
Revenue¥B
8.276
8.959
9.824
10.74
11.74
12.92
13.98
15.42
16.95
18.61
19.08
9.67%
9.22%
82
23.55
Revenue growth%
10.93
10.36
8.84
8.99
9.58
8.63
7.25
6.56
7.45
7.05
4.13
7.25
8.74
74
7.33
Gross margin%
24.10
22.03
24.76
27.39
25.51
27.61
27.60
25.12
27.52
26.85
21.67
27.52
26.18
91
14.12
Operating margin%
27.88
26.57
26.23
27.81
30.63
28.91
27.20
24.48
24.89
26.56
14.57
26.56
26.88
71
11.73
Net margin%
8.93
10.69
10.27
7.65
10.56
8.96
10.85
12.85
13.33
12.31
3.68
12.31
10.63
23
19.78
P/E ratio (avg)x
25.16
24.52
26.26
24.21
24.48
21.00
21.98
20.18
17.25
15.14
19.68
20.18
23.09
49
9.816
EV/EBITx
17.10
18.68
16.21
15.23
13.62
13.42
12.73
12.21
12.68
13.19
21.89
12.73
13.52
21
23.26
FCF yield (avg)%
5.47
4.68
6.32
4.48
6.27
8.26
10.07
12.84
11.58
12.19
3.79
11.58
7.29
11
20.73
FCF margin%
9.67
8.24
10.79
11.31
10.65
8.48
7.16
8.41
6.45
7.48
8.35
7.48
8.44
6
1.051
FCF / Net incomex
0.100
0.107
0.103
0.112
0.107
0.105
0.097
0.092
0.097
0.098
1.288
0.097
0.102
31
5.72
ROIC%
4.07
4.78
5.42
3.28
1.98
0.93
0.43
0.40
0.40
2.48
4.65
0.43
2.23
68
28.20
Return on equity%
5.06
2.67
4.98
5.60
7.07
4.55
2.91
4.78
5.60
3.01
27.91
4.55
4.88
81
23.75
Return on assets%
15.00
13.03
11.45
11.81
10.50
12.85
13.35
12.33
12.02
14.99
15.39
12.85
12.59
27
178.23
EPS¥
342.59
327.10
307.78
345.01
331.37
353.32
373.26
409.28
456.08
486.76
195.51
7.99%
4.47%
—
15.23
EPS growth%
24.09
21.94
22.38
22.02
19.18
21.09
18.96
16.13
16.56
18.39
21.09
18.39
20.14
28
184.34
Bookvalue per sh¥
312.04
327.31
352.64
372.77
398.11
464.25
455.06
499.20
583.11
614.16
131.33
9.06%
7.62%
—
220.63
FCF per share¥
225.61
233.65
249.05
258.11
277.29
307.63
329.10
367.00
396.91
357.54
173.39
5.21%
5.43%
—
133.68
Dividend per sh¥
44.89
45.83
44.88
46.07
46.09
39.87
38.69
35.74
35.75
36.79
212.32
(4.41%)
(2.47%)
—
24.25
Div yield (avg)%
29.69
29.89
28.46
27.82
26.81
25.97
26.92
26.09
28.40
28.69
26.34
26.92
28.11
95
14.12
Payout ratio%
2.42
3.19
3.77
5.06
6.78
7.42
7.19
4.26
5.74
4.25
5.49
5.74
4.66
82
45.24
Shares (diluted)M
43.73
44.38
46.35
45.01
51.51
55.83
56.51
62.93
70.87
69.84
46.87
6.28%
3.85%
32
9.93
Buyback yield%
30.42
29.74
31.87
31.16
29.19
30.89
32.65
33.09
31.43
28.79
9.59
31.43
31.03
26
1.764
D/E ratiox
0.730
0.675
0.587
0.526
0.522
0.536
0.549
0.482
0.518
0.553
0.485
0.536
0.543
48
17.87
Enterprise value¥B
9.476
10.24
10.01
10.69
11.20
10.88
9.573
10.19
10.09
10.80
11.08
(0.72%)
2.39%
85
8.852
LT debt¥B
13.00
11.55
10.34
11.57
10.67
10.07
10.75
9.992
9.959
10.34
6.818
(0.64%)
(2.24%)
51
Revenue
¥18.61B
9.22%
1.00×
Cost of revenue
¥12.83B
9.39%
1.02×
Operating expenses
¥3.472B
8.50%
0.94×
Goodwill & intangibles
16.59%
Spread over hurdle
(4.06%)