55.33
Revenue¥B
69.44
73.06
74.99
75.48
77.33
81.20
83.03
86.03
87.70
88.98
59.92
2.85%
2.91%
11
10.59
Revenue growth%
25.13
24.10
26.43
26.50
27.76
25.41
23.56
21.46
21.41
22.71
10.08
22.71
24.61
23
4.86
Gross margin%
16.07
13.32
11.93
14.73
12.83
14.84
12.12
14.23
13.44
12.16
12.90
13.44
13.38
62
8.17
Operating margin%
26.72
27.82
26.13
26.46
24.02
24.11
25.96
27.38
26.53
26.36
18.44
26.36
26.41
23
25.64
Net margin%
21.93
22.52
25.43
22.71
24.16
24.90
27.06
27.48
26.70
26.41
28.94
26.70
25.17
37
23.48
P/E ratio (avg)x
13.34
12.73
14.52
14.20
15.31
16.08
16.72
17.61
20.62
23.62
9.328
17.61
15.69
74
33.12
EV/EBITx
27.82
28.94
31.98
30.72
34.53
34.26
38.55
44.27
46.44
42.52
14.60
42.52
34.39
58
27.11
FCF yield (avg)%
4.82
7.19
4.88
4.84
7.62
6.62
5.31
4.00
6.56
7.33
23.85
6.56
5.94
51
6.93
FCF margin%
26.49
27.94
26.71
28.13
30.54
30.23
30.12
28.97
27.61
26.02
13.60
28.97
28.03
54
1.498
FCF / Net incomex
1.593
1.662
1.625
1.921
2.259
2.486
2.659
2.640
2.743
3.116
0.285
2.659
2.373
46
3.77
ROIC%
18.30
15.93
17.80
17.23
17.59
19.98
22.29
23.00
24.30
24.82
5.37
23.00
19.14
22
5.83
Return on equity%
24.13
22.06
19.79
22.59
22.41
24.04
21.50
21.90
21.87
21.23
25.72
21.87
21.98
28
24.31
Return on assets%
12.72
13.57
11.38
12.25
13.24
16.15
13.99
11.69
12.94
15.82
5.47
13.99
13.09
60
12.98
EPS¥
20.17
21.17
22.04
21.91
23.16
24.90
25.16
29.20
33.62
31.68
14.37
6.47%
4.14%
—
7.07
EPS growth%
12.78
13.68
14.83
13.22
13.37
11.90
13.01
13.25
13.05
15.80
9.75
13.05
13.23
54
11.90
Bookvalue per sh¥
23.66
23.81
24.45
27.69
31.36
33.12
34.25
35.77
38.99
40.69
14.70
5.34%
5.74%
—
18.37
FCF per share¥
36.59
33.19
35.73
38.26
40.37
42.11
39.80
35.15
37.44
39.43
15.59
(0.47%)
1.52%
—
15.97
Dividend per sh¥
65.03
62.70
71.05
83.58
84.04
88.24
99.35
99.28
95.18
100.53
35.89
3.65%
4.49%
—
28.10
Div yield (avg)%
7.64
9.27
6.93
9.39
7.05
4.06
1.30
0.40
2.79
2.07
28.17
2.07
5.50
44
24.12
Payout ratio%
18.88
19.77
21.27
20.91
18.01
19.73
22.33
19.55
20.06
19.00
2.40
19.73
19.75
44
0.601
Shares (diluted)B
1.107
1.318
1.464
1.586
1.804
1.974
1.973
2.253
2.296
2.703
0.609
8.42%
10.13%
56
4.06
Buyback yield%
10.21
9.29
8.75
7.35
4.36
4.70
4.25
4.01
4.38
6.23
5.62
4.38
5.47
75
1.052
D/E ratiox
1.138
1.114
1.213
1.059
1.059
1.131
1.053
0.966
0.906
0.867
0.282
0.966
1.059
33
16.51
Enterprise value¥B
82.24
78.10
84.82
83.95
81.47
86.14
80.94
89.27
84.28
96.45
44.95
3.43%
2.20%
17
27.64
LT debt¥B
40.23
41.31
39.98
46.60
52.68
53.03
51.41
55.49
64.29
62.10
71.13
3.35%
5.03%
70
Revenue
¥88.98B
2.91%
1.00×
Cost of revenue
¥59.72B
3.20%
1.03×
Operating expenses
¥21.45B
2.37%
0.95×
Cash and investments
16.77%
Spread over hurdle
(5.95%)