14.16
Revenue¥B
13.86
14.27
15.16
15.64
15.98
16.72
17.03
17.42
18.35
19.28
14.45
3.83%
3.74%
92
19.81
Revenue growth%
18.29
20.68
18.78
18.65
16.06
14.25
14.14
14.89
13.94
12.36
22.99
14.14
15.48
74
20.68
Gross margin%
20.47
19.61
18.28
18.68
20.99
23.98
22.93
24.63
26.65
29.19
6.54
24.63
21.96
58
6.60
Operating margin%
23.23
24.29
24.50
22.13
21.21
21.51
20.79
20.27
18.42
19.15
22.50
20.27
21.36
56
27.49
Net margin%
3.92
6.81
4.33
5.22
5.90
8.48
10.20
8.99
8.92
7.35
18.23
8.92
7.08
24
27.10
P/E ratio (avg)x
27.06
26.58
31.23
37.04
37.31
36.11
40.16
44.62
51.23
56.01
7.934
44.62
37.18
12
34.53
EV/EBITx
19.71
20.69
18.90
19.16
18.61
17.13
15.84
16.22
15.35
14.37
7.218
15.84
17.87
51
10.42
FCF yield (avg)%
6.76
6.64
6.65
4.10
6.32
6.24
3.32
0.93
0.40
3.21
19.61
3.21
5.17
8
10.86
FCF margin%
18.98
19.48
20.70
20.98
18.63
18.01
19.20
16.97
15.65
13.62
13.90
16.97
18.80
84
1.764
FCF / Net incomex
0.590
0.526
0.494
0.510
0.475
0.488
0.445
0.408
0.419
0.464
0.653
0.445
0.481
87
3.97
ROIC%
24.18
22.85
24.81
25.62
26.52
27.90
27.44
27.58
29.04
27.60
14.58
27.60
26.98
87
26.23
Return on equity%
9.56
10.10
9.81
10.57
11.62
9.07
10.86
12.58
15.26
17.72
27.14
12.58
10.71
60
4.32
Return on assets%
15.82
17.52
16.00
13.26
15.54
15.72
13.75
12.88
10.84
11.37
14.93
12.88
14.65
61
184.30
EPS¥
133.05
133.90
120.03
125.94
114.03
106.53
102.43
100.04
110.40
122.37
199.91
1.42%
(0.16%)
—
23.48
EPS growth%
2.81
0.43
2.86
4.07
2.28
0.40
0.40
0.40
1.82
4.73
29.63
0.40
2.05
49
162.85
Bookvalue per sh¥
30.11
30.11
33.04
31.57
32.23
29.27
29.61
29.47
26.21
22.98
89.27
(6.55%)
(3.55%)
—
145.92
FCF per share¥
116.05
108.64
120.53
129.51
139.62
140.09
145.19
142.70
145.29
166.62
115.07
3.60%
2.88%
—
118.02
Dividend per sh¥
177.42
165.21
158.05
165.80
157.91
179.68
183.99
204.78
189.17
186.35
39.16
3.37%
1.21%
—
25.32
Div yield (avg)%
8.32
6.45
7.28
7.08
9.76
8.56
6.55
4.74
4.74
6.88
28.03
6.55
6.98
57
7.93
Payout ratio%
35.04
34.24
35.51
37.61
38.80
37.56
39.39
37.80
37.88
40.32
17.73
37.88
37.70
75
27.21
Shares (diluted)M
31.36
31.46
30.77
34.19
33.56
30.77
33.45
32.51
34.60
30.75
26.80
(1.74%)
(0.40%)
33
4.66
Buyback yield%
1.90
4.07
1.13
3.34
2.18
2.45
2.70
3.54
2.66
3.81
17.11
2.70
2.68
23
0.724
D/E ratiox
0.237
0.208
0.223
0.237
0.258
0.226
0.236
0.203
0.214
0.193
0.879
0.214
0.224
61
5.740
Enterprise value¥B
3.215
3.024
2.567
2.424
2.479
2.171
2.142
2.261
2.292
2.414
14.26
(0.53%)
(4.42%)
26
12.82
LT debt¥B
4.585
4.853
4.865
4.771
5.073
4.582
4.660
4.980
4.701
4.640
0.804
(1.77%)
(1.13%)
35
Revenue
¥19.28B
3.74%
1.00×
Cost of revenue
¥8.032B
3.70%
1.00×
Operating expenses
¥4.732B
4.42%
1.07×
Goodwill & intangibles
21.37%
Spread over hurdle
14.39%