10.21
Revenue¥B
12.13
12.53
12.70
13.06
12.96
13.18
13.01
13.36
13.44
13.53
11.35
0.87%
1.13%
89
6.17
Revenue growth%
1.17
3.73
1.71
0.40
0.40
0.40
2.08
0.57
1.19
2.89
24.52
1.19
1.18
45
2.12
Gross margin%
0.40
0.96
1.75
0.40
0.40
2.84
2.24
3.67
2.57
0.45
29.34
2.57
1.36
10
24.83
Operating margin%
21.44
22.60
24.04
25.55
22.83
21.99
22.29
25.05
22.55
25.14
18.30
22.55
22.72
8
7.36
Net margin%
12.34
15.16
15.06
15.72
13.28
15.43
17.29
14.99
15.01
15.59
10.24
15.43
15.11
43
34.16
P/E ratio (avg)x
36.82
36.09
38.58
41.39
45.46
43.91
44.46
48.23
50.75
47.65
14.95
47.65
44.19
40
11.06
EV/EBITx
8.217
8.068
8.521
8.496
9.116
10.25
11.43
11.07
12.75
12.62
9.683
11.43
9.684
79
5.39
FCF yield (avg)%
25.20
27.53
29.00
30.08
27.41
28.87
28.97
28.06
30.14
28.78
9.07
28.87
28.83
5
2.70
FCF margin%
21.33
21.93
20.19
18.23
16.32
16.91
17.26
14.85
17.65
19.29
5.28
17.26
17.94
9
1.312
FCF / Net incomex
0.256
0.235
0.232
0.253
0.262
0.233
0.213
0.205
0.231
0.251
0.684
0.231
0.234
78
13.29
ROIC%
13.79
16.63
17.12
19.18
17.89
20.15
19.23
21.47
21.68
20.07
21.37
20.15
19.20
64
2.57
Return on equity%
6.90
6.06
4.00
5.00
6.00
3.01
2.63
0.71
0.40
1.50
4.32
1.50
3.50
49
24.43
Return on assets%
10.10
10.13
10.36
10.61
7.98
7.32
5.22
3.37
3.86
6.64
29.38
5.22
7.65
33
65.11
EPS¥
98.11
100.03
85.59
73.27
76.03
79.27
77.48
79.14
70.91
71.25
70.84
(1.29%)
(4.18%)
—
23.76
EPS growth%
9.57
10.84
12.07
14.16
14.16
12.37
12.60
10.08
7.53
10.04
5.95
10.08
11.46
88
45.45
Bookvalue per sh¥
141.66
130.47
127.84
130.41
132.24
131.50
128.81
134.50
129.51
133.27
117.78
0.16%
0.31%
—
132.82
FCF per share¥
23.67
23.40
21.21
19.12
18.03
16.03
16.98
16.45
15.36
14.99
64.05
(3.62%)
(3.78%)
—
29.26
Dividend per sh¥
187.56
196.45
222.65
207.38
209.09
221.17
201.94
184.32
174.82
191.88
102.84
(1.70%)
0.48%
—
3.46
Div yield (avg)%
16.37
16.80
18.32
15.32
18.08
15.71
12.84
13.80
14.47
14.01
8.29
14.01
15.51
6
19.36
Payout ratio%
14.17
14.27
17.01
17.78
16.67
16.44
17.30
18.75
18.32
18.32
22.63
18.32
17.15
69
43.48
Shares (diluted)M
78.40
92.41
99.26
113.3
115.4
122.0
127.3
134.7
157.1
163.4
42.70
7.19%
8.73%
39
26.51
Buyback yield%
12.61
13.48
13.86
11.52
11.77
13.82
12.30
10.72
11.22
13.19
16.87
12.30
12.46
66
1.447
D/E ratiox
0.986
0.921
0.922
1.001
0.982
0.997
1.076
1.009
1.154
1.070
0.160
1.070
0.999
12
2.694
Enterprise value¥B
8.291
9.561
10.08
11.32
11.04
11.15
11.62
12.15
12.62
14.20
1.192
5.15%
6.24%
13
0.968
LT debt¥B
4.356
4.376
4.553
5.092
5.295
5.899
6.912
7.578
9.216
9.663
9.293
12.78%
9.16%
32
Revenue
¥13.53B
1.13%
1.00×
Cost of revenue
¥7.420B
1.12%
1.00×
Operating expenses
¥2.783B
0.45%
0.93×
Goodwill & intangibles
15.00%
Spread over hurdle
(2.22%)