25.12
Revenue¥B
29.96
30.07
30.10
30.70
31.42
30.90
30.19
30.95
30.91
30.83
28.13
(0.38%)
0.07%
37
7.62
Revenue growth%
8.23
5.56
8.53
6.90
6.03
6.72
8.83
11.54
10.28
12.35
21.11
10.28
8.38
54
5.84
Gross margin%
33.48
32.43
32.45
32.34
32.14
29.69
27.93
30.30
30.84
32.17
6.98
30.30
32.16
90
17.80
Operating margin%
6.43
4.40
4.39
7.12
7.84
8.85
6.59
7.44
10.35
10.42
5.57
8.85
7.28
80
21.53
Net margin%
14.66
13.45
15.78
14.93
16.69
15.54
18.09
17.90
19.14
19.90
13.14
18.09
16.23
27
25.86
P/E ratio (avg)x
41.88
39.42
38.45
37.17
39.67
40.50
40.75
39.46
38.52
40.05
12.75
40.05
39.57
36
25.51
EV/EBITx
42.23
46.46
48.86
56.49
57.10
57.40
68.84
72.09
82.26
87.90
8.088
72.09
57.25
40
25.38
FCF yield (avg)%
8.49
6.76
7.97
6.07
3.80
2.37
0.40
0.40
0.72
0.40
24.41
0.40
3.08
8
22.15
FCF margin%
29.28
29.39
27.31
29.29
28.05
26.30
27.40
25.20
24.80
25.57
9.22
25.57
27.35
55
1.791
FCF / Net incomex
1.067
1.071
1.180
1.341
1.399
1.493
1.505
1.671
1.664
1.577
0.352
1.577
1.446
18
2.24
ROIC%
25.32
25.20
25.04
25.99
26.59
26.23
23.50
22.21
20.96
22.60
5.73
22.60
25.12
73
10.62
Return on equity%
16.74
18.30
17.50
16.53
15.48
16.86
19.51
20.18
20.63
19.70
19.74
19.70
17.90
43
16.90
Return on assets%
16.83
14.13
11.38
9.49
9.17
11.75
10.68
12.55
13.74
12.97
9.35
12.55
12.15
64
27.03
EPS¥
83.11
95.55
106.52
104.05
108.08
123.11
140.04
141.87
152.53
155.91
29.80
7.60%
7.25%
—
21.05
EPS growth%
5.79
5.64
7.27
8.55
10.01
10.50
10.95
9.82
11.68
11.32
18.04
10.95
9.91
74
33.32
Bookvalue per sh¥
116.04
122.55
138.78
139.42
153.15
175.92
173.16
197.74
192.77
214.35
27.54
6.96%
7.09%
—
101.33
FCF per share¥
123.15
131.15
121.59
115.20
121.92
110.02
100.14
109.88
121.25
127.38
104.40
0.88%
1.49%
—
39.28
Dividend per sh¥
150.02
179.04
208.01
209.95
212.27
253.12
272.70
283.89
304.17
328.98
116.22
9.16%
8.43%
—
23.35
Div yield (avg)%
24.18
25.48
25.54
25.92
27.99
26.99
24.58
23.84
26.16
27.11
2.88
26.16
25.73
82
27.97
Payout ratio%
13.70
14.24
17.13
17.10
19.46
16.93
16.43
18.00
16.19
17.95
25.85
16.93
17.02
53
64.45
Shares (diluted)M
46.01
49.48
45.82
48.78
42.54
46.48
40.45
39.73
34.70
31.73
65.59
(5.70%)
(4.87%)
91
28.87
Buyback yield%
3.28
4.61
5.67
7.49
8.43
10.18
10.07
10.70
12.41
11.18
12.86
10.70
9.25
22
1.525
D/E ratiox
1.183
1.235
1.121
1.056
1.064
1.129
1.179
1.059
0.931
0.967
0.707
1.059
1.093
43
22.32
Enterprise value¥B
8.089
7.495
7.284
7.744
8.203
8.920
7.732
7.485
7.279
7.168
10.91
(2.66%)
(0.92%)
8
18.76
LT debt¥B
30.17
28.99
29.19
29.42
32.07
32.13
28.56
26.85
28.56
29.28
11.32
(1.81%)
0.17%
9
Revenue
¥30.83B
0.07%
1.00×
Cost of revenue
¥19.42B
0.04%
1.00×
Operating expenses
¥6.551B
(0.05%)
0.99×
Spread over hurdle
(0.69%)