2.685
Revenue¥B
14.96
15.01
15.12
15.25
15.58
15.69
16.00
16.09
16.28
16.23
2.889
0.82%
0.97%
47
5.79
Revenue growth%
7.58
8.10
10.62
8.57
9.02
8.71
6.40
7.73
10.30
12.04
9.16
8.71
8.64
91
24.90
Gross margin%
26.76
26.57
23.70
21.79
20.71
18.31
17.79
18.23
16.21
13.82
15.90
17.79
19.51
74
25.17
Operating margin%
23.86
26.68
26.58
29.48
29.45
26.82
26.31
26.62
25.72
24.89
9.49
26.31
26.60
49
9.91
Net margin%
15.05
13.53
10.93
13.92
15.88
17.87
19.36
20.42
22.19
20.40
8.53
20.40
16.87
69
22.39
P/E ratio (avg)x
17.45
15.75
14.00
14.71
15.56
15.20
14.66
16.03
15.02
15.29
26.41
15.20
15.25
61
32.53
EV/EBITx
45.62
48.95
53.30
53.56
60.92
57.49
61.70
57.70
66.39
68.28
27.94
61.70
57.60
86
12.16
FCF yield (avg)%
0.40
0.41
3.02
0.40
0.40
0.40
0.88
0.40
2.68
2.76
8.93
0.88
0.41
70
26.44
FCF margin%
6.05
4.55
3.00
3.62
5.25
4.90
7.82
6.04
8.19
8.03
4.04
7.82
5.64
13
1.221
FCF / Net incomex
1.742
1.792
1.790
1.672
1.570
1.346
1.258
1.331
1.234
1.204
0.623
1.258
1.458
20
6.13
ROIC%
19.20
20.93
20.55
22.08
23.98
26.57
27.13
28.18
27.72
25.23
28.25
27.13
24.60
87
24.57
Return on equity%
25.62
28.21
30.14
29.25
26.97
25.88
27.40
24.64
25.47
22.71
9.15
25.47
26.43
19
12.35
Return on assets%
12.03
9.18
9.27
6.78
8.47
7.31
5.37
3.79
6.77
3.84
17.64
5.37
7.04
17
49.15
EPS¥
215.36
187.20
197.67
171.49
161.87
143.36
145.01
150.04
151.93
136.35
54.79
(3.37%)
(4.60%)
—
3.73
EPS growth%
10.45
12.90
13.94
13.97
12.98
14.93
14.63
17.17
16.82
17.20
17.13
16.82
14.30
31
160.83
Bookvalue per sh¥
148.25
173.20
192.92
193.35
190.05
183.82
190.68
206.94
211.48
221.07
164.92
3.07%
5.44%
—
93.47
FCF per share¥
123.03
118.70
132.84
123.04
135.82
127.54
122.29
133.42
146.34
148.46
223.26
1.79%
1.10%
—
66.65
Dividend per sh¥
174.00
189.62
184.19
169.48
161.62
150.51
134.77
143.01
145.25
132.73
161.24
(3.86%)
(2.93%)
—
28.89
Div yield (avg)%
24.51
22.12
22.42
21.61
20.40
21.06
20.34
21.08
19.92
21.22
29.43
21.06
21.15
41
11.42
Payout ratio%
6.87
8.42
6.50
5.33
6.00
4.04
6.70
8.83
6.75
7.75
21.97
6.75
6.72
50
52.33
Shares (diluted)M
85.25
93.07
103.9
120.0
117.6
115.1
128.7
151.0
171.7
204.2
52.04
11.67%
9.98%
73
22.65
Buyback yield%
11.33
14.20
16.75
19.39
19.87
18.83
16.84
17.48
20.06
20.39
2.70
18.83
18.15
40
1.441
D/E ratiox
1.528
1.525
1.472
1.431
1.472
1.402
1.553
1.474
1.541
1.603
0.343
1.541
1.500
62
16.89
Enterprise value¥B
7.989
7.942
7.326
7.221
6.863
7.303
7.177
7.781
6.790
7.328
17.11
1.32%
(1.50%)
11
9.045
LT debt¥B
19.24
18.34
18.51
21.09
20.38
23.02
26.88
30.98
33.21
35.37
2.680
11.65%
7.70%
25
Revenue
¥16.23B
0.97%
1.00×
Cost of revenue
¥11.36B
0.97%
1.00×
Operating expenses
¥3.150B
0.67%
0.97×
Goodwill & intangibles
17.54%
Cash and investments
17.45%
Spread over hurdle
(0.30%)