6.471
Revenue¥B
9.183
9.339
9.248
9.077
9.026
8.963
9.126
9.144
9.094
9.133
7.017
0.24%
(0.28%)
63
23.87
Revenue growth%
3.62
2.57
5.47
5.56
8.16
10.15
9.65
9.81
8.10
8.81
9.02
9.65
8.13
85
11.92
Gross margin%
29.87
32.50
34.95
34.60
33.41
35.57
35.05
33.81
35.14
37.59
12.27
35.14
34.77
10
29.18
Operating margin%
13.92
14.07
11.45
13.98
13.07
16.03
14.05
11.29
12.52
11.95
4.62
12.52
13.50
12
8.25
Net margin%
20.88
18.46
17.15
15.15
12.69
10.45
12.76
14.46
11.84
9.64
18.76
11.84
13.61
76
28.62
P/E ratio (avg)x
20.12
17.86
19.62
20.36
20.61
18.00
17.37
16.12
16.30
15.17
11.03
16.30
17.93
66
7.387
EV/EBITx
23.77
24.90
23.13
24.96
23.96
21.71
19.65
19.95
18.34
16.56
35.15
19.65
22.42
48
13.85
FCF yield (avg)%
6.19
6.25
4.82
6.68
4.03
5.94
5.70
7.22
4.93
7.43
5.97
5.94
6.06
27
14.15
FCF margin%
9.02
7.94
10.36
13.25
14.31
13.84
11.66
14.56
17.47
15.06
2.05
14.56
13.55
53
0.743
FCF / Net incomex
0.713
0.643
0.606
0.622
0.571
0.525
0.515
0.493
0.430
0.443
0.514
0.493
0.548
70
23.98
ROIC%
11.14
13.20
10.36
10.45
7.89
10.60
12.95
15.01
14.26
16.36
25.34
14.26
12.04
84
17.11
Return on equity%
24.99
26.59
27.34
29.63
27.53
27.38
28.00
30.10
30.32
33.11
10.36
30.10
27.76
53
16.68
Return on assets%
23.11
20.61
18.43
20.18
20.63
20.20
17.88
17.30
20.28
19.19
7.10
19.19
20.19
66
166.25
EPS¥
148.74
128.21
116.19
103.53
98.92
86.19
89.41
90.15
79.87
84.16
180.31
(3.18%)
(6.24%)
—
5.20
EPS growth%
18.22
19.74
19.07
19.56
22.20
24.41
22.35
22.61
19.72
21.74
20.11
22.35
20.74
14
61.64
Bookvalue per sh¥
337.63
354.44
375.97
426.01
425.15
444.38
523.94
509.49
610.78
703.04
97.51
10.58%
8.83%
—
199.05
FCF per share¥
286.02
302.40
341.90
396.09
416.16
431.88
482.95
526.72
502.23
495.51
51.29
3.55%
5.16%
—
63.96
Dividend per sh¥
226.56
254.81
259.04
261.61
303.65
299.68
338.50
383.68
432.13
492.03
272.91
10.13%
9.94%
—
3.24
Div yield (avg)%
30.68
32.90
32.56
34.06
33.84
31.09
32.84
30.39
30.32
32.25
20.63
31.09
32.41
69
20.97
Payout ratio%
3.50
3.04
1.33
1.46
0.40
1.55
0.60
0.63
1.55
4.07
11.10
1.55
1.51
30
12.30
Shares (diluted)M
19.67
22.45
26.27
31.10
36.90
36.96
36.68
36.78
39.46
41.72
12.46
2.49%
8.50%
57
18.89
Buyback yield%
10.40
11.86
12.33
13.35
15.35
15.10
14.56
12.62
14.89
13.50
21.95
14.56
13.42
64
0.287
D/E ratiox
1.171
1.072
1.036
0.949
1.004
0.937
0.872
0.768
0.844
0.884
0.663
0.872
0.943
10
2.033
Enterprise value¥B
9.229
8.856
8.200
8.868
9.999
9.948
11.11
10.69
10.76
11.18
2.198
2.26%
1.45%
90
3.221
LT debt¥B
4.967
4.314
4.020
4.056
4.057
3.940
4.124
3.590
3.153
3.091
2.084
(5.29%)
(5.63%)
50
Revenue
¥9.133B
(0.28%)
1.00×
Cost of revenue
¥5.960B
(0.28%)
1.00×
Operating expenses
¥1.058B
0.20%
1.05×
Goodwill & intangibles
15.32%
Spread over hurdle
18.91%