16.17
Revenue¥B
17.43
18.27
18.88
19.67
20.41
20.85
21.71
22.73
23.57
24.30
16.68
3.56%
3.83%
25
16.17
Revenue growth%
21.51
19.47
16.67
17.48
17.49
16.78
16.07
13.79
12.42
13.42
13.34
13.79
16.72
91
27.43
Gross margin%
19.44
19.14
17.15
19.74
18.47
19.69
18.47
19.19
16.49
17.30
23.98
18.47
18.81
34
13.80
Operating margin%
3.77
1.97
4.00
6.09
7.17
7.49
9.53
10.92
11.52
9.05
3.43
9.53
7.33
61
25.08
Net margin%
12.60
10.17
12.10
11.67
8.80
5.87
8.53
10.74
11.43
9.17
12.08
9.17
10.45
82
8.629
P/E ratio (avg)x
12.88
13.91
13.21
12.25
11.44
10.25
8.994
8.469
9.031
8.730
37.59
8.994
10.85
81
25.41
EV/EBITx
19.74
20.31
18.53
20.97
22.80
23.73
24.35
23.99
21.93
22.85
21.91
23.73
22.36
88
3.58
FCF yield (avg)%
5.38
3.82
3.19
1.58
1.57
4.39
5.71
8.08
9.98
11.74
7.91
8.08
4.88
61
4.92
FCF margin%
9.47
10.48
10.34
7.55
6.06
7.66
5.08
5.67
6.88
6.88
27.44
6.88
7.22
89
1.433
FCF / Net incomex
0.824
0.751
0.687
0.687
0.772
0.697
0.741
0.832
0.756
0.751
0.986
0.751
0.751
17
2.80
ROIC%
10.81
10.97
12.92
14.62
15.57
17.69
18.13
15.84
17.03
15.86
23.52
17.03
15.71
75
15.99
Return on equity%
31.54
32.53
33.60
31.62
28.86
28.93
31.19
32.73
33.52
35.76
2.57
32.73
32.08
92
25.22
Return on assets%
12.22
13.20
12.44
10.75
10.98
8.93
10.63
8.18
6.61
6.83
25.10
8.18
10.69
58
33.10
EPS¥
217.87
210.47
210.67
236.39
244.06
229.13
260.09
251.85
263.36
277.17
36.78
2.58%
3.45%
—
20.82
EPS growth%
16.41
17.89
15.16
12.89
9.96
8.15
10.08
10.46
9.55
10.40
20.56
10.08
10.43
39
138.65
Bookvalue per sh¥
101.56
106.23
105.03
112.93
122.46
127.31
130.92
145.15
155.97
144.42
88.20
3.35%
4.51%
—
38.42
FCF per share¥
33.92
37.57
39.06
43.95
41.43
38.16
34.34
34.69
34.80
31.73
176.21
(5.20%)
(0.33%)
—
35.12
Dividend per sh¥
184.15
183.78
186.39
165.41
177.98
162.96
166.42
181.61
175.53
165.79
79.12
(1.41%)
(1.44%)
—
20.39
Div yield (avg)%
12.47
11.38
14.27
17.13
14.71
16.37
17.89
17.15
20.12
17.69
8.37
17.69
16.75
43
20.67
Payout ratio%
9.34
9.17
9.35
10.55
9.24
8.76
7.86
9.49
9.95
12.10
5.33
9.49
9.34
71
64.98
Shares (diluted)M
86.46
95.59
90.19
102.3
101.2
93.80
93.46
105.5
120.6
115.7
62.33
2.71%
2.26%
71
28.65
Buyback yield%
23.34
23.78
21.33
19.84
17.61
17.76
14.96
13.02
11.12
8.13
27.39
13.02
17.69
20
1.028
D/E ratiox
0.547
0.588
0.670
0.713
0.828
0.887
0.941
0.928
1.031
1.014
1.458
0.941
0.858
87
23.87
Enterprise value¥B
48.88
48.54
48.15
45.86
49.59
56.68
62.38
70.59
69.86
81.37
23.08
10.41%
6.89%
23
31.65
LT debt¥B
15.89
17.27
18.86
20.62
19.49
19.87
18.06
17.22
15.86
14.01
27.83
(6.40%)
(2.48%)
6
Revenue
¥24.30B
3.83%
1.00×
Cost of revenue
¥15.99B
3.63%
0.98×
Operating expenses
¥4.658B
4.12%
1.03×
Spread over hurdle
(2.32%)