6.959
Revenue¥B
9.275
10.23
10.94
11.94
13.04
14.03
15.16
16.15
17.53
19.28
7.530
8.13%
8.20%
5
2.94
Revenue growth%
16.49
19.44
17.59
16.68
15.26
12.28
13.72
16.60
17.52
20.42
18.68
16.60
16.64
45
29.36
Gross margin%
14.48
14.75
15.71
13.28
13.69
15.65
14.58
14.42
15.35
17.29
2.18
15.35
14.66
6
8.48
Operating margin%
0.40
1.91
4.53
6.68
7.51
7.72
8.26
10.44
11.82
9.93
15.68
9.93
7.61
88
14.88
Net margin%
7.08
5.38
4.86
6.34
8.94
9.56
8.78
7.71
6.86
7.43
2.77
7.71
7.25
78
23.48
P/E ratio (avg)x
42.69
50.87
56.55
56.98
63.24
69.98
78.43
94.56
113.3
124.4
14.27
94.56
66.61
73
29.70
EV/EBITx
21.60
22.94
21.13
19.04
16.91
15.31
13.73
13.21
12.19
12.85
22.14
13.21
16.11
33
18.65
FCF yield (avg)%
13.82
12.50
11.59
9.78
9.77
12.28
10.86
12.35
14.89
14.47
8.58
12.35
12.32
58
10.32
FCF margin%
5.16
7.18
6.74
6.22
8.76
8.24
7.43
5.05
6.45
4.20
23.24
6.45
6.60
66
0.330
FCF / Net incomex
0.649
0.639
0.721
0.778
0.870
0.895
0.938
1.050
1.003
0.957
1.430
0.957
0.883
32
29.09
ROIC%
12.38
11.26
10.23
8.72
7.45
5.22
2.48
1.72
3.99
2.15
5.58
2.48
6.33
87
4.07
Return on equity%
15.25
15.62
13.37
11.27
9.45
10.09
12.35
11.93
9.83
10.88
7.68
10.88
11.60
87
28.29
Return on assets%
18.04
20.34
19.99
22.99
20.30
21.28
19.53
17.33
15.92
15.92
26.64
17.33
19.76
53
202.19
EPS¥
196.73
210.62
182.71
179.23
172.92
157.78
151.44
135.02
143.03
156.96
215.24
(1.92%)
(2.75%)
—
3.20
EPS growth%
7.87
8.64
11.20
9.28
7.02
5.69
6.05
8.04
7.09
7.07
27.42
7.07
7.48
88
381.04
Bookvalue per sh¥
319.04
307.75
270.06
297.68
278.01
271.86
259.46
228.22
248.01
246.50
190.89
(2.38%)
(3.67%)
—
230.49
FCF per share¥
157.31
175.13
195.86
207.46
212.57
234.65
263.43
267.37
268.29
303.56
368.53
7.39%
6.91%
—
71.63
Dividend per sh¥
312.72
319.75
335.33
332.15
359.88
337.66
392.01
376.11
419.56
479.40
300.15
5.90%
5.32%
—
21.51
Div yield (avg)%
12.57
13.66
14.11
11.52
11.73
10.88
8.81
11.51
13.69
14.17
4.98
11.51
12.15
39
28.68
Payout ratio%
0.40
0.40
0.40
0.40
2.32
4.17
2.94
5.88
3.52
4.84
13.04
4.17
2.63
30
16.70
Shares (diluted)M
19.78
21.81
23.73
23.11
25.15
23.98
23.78
24.84
27.11
27.39
16.58
1.72%
4.54%
25
27.28
Buyback yield%
13.16
16.06
13.57
16.00
13.44
11.20
8.45
7.94
7.02
5.72
4.48
7.94
12.18
69
0.287
D/E ratiox
1.492
1.728
1.702
1.964
2.105
2.239
2.126
2.046
2.162
2.083
0.403
2.126
2.064
60
11.05
Enterprise value¥B
12.25
12.51
12.68
14.15
14.21
13.33
14.89
14.74
16.16
18.52
0.934
5.44%
4.88%
29
0.877
LT debt¥B
22.99
23.75
28.20
33.24
39.97
40.65
44.09
53.54
52.98
58.98
10.82
8.09%
9.82%
56
Revenue
¥19.28B
8.20%
1.00×
Cost of revenue
¥11.68B
8.57%
1.03×
Operating expenses
¥4.729B
7.75%
0.96×
Goodwill & intangibles
16.70%
Spread over hurdle
35.63%