13.84
Revenue¥B
14.01
14.32
14.27
14.51
14.35
14.23
14.20
14.36
14.17
14.29
15.25
(0.09%)
0.05%
81
5.79
Revenue growth%
15.92
17.82
20.68
22.28
22.05
23.04
24.72
26.11
25.58
26.70
9.92
25.58
22.66
63
16.67
Gross margin%
18.89
17.90
20.43
22.98
24.66
22.12
22.96
24.12
25.02
26.20
16.62
24.12
22.97
92
17.77
Operating margin%
27.09
29.31
27.35
27.41
28.38
29.61
29.25
30.01
32.70
29.99
21.51
29.99
29.28
70
4.76
Net margin%
19.84
16.88
18.83
19.17
18.56
16.88
17.32
15.88
18.27
15.42
3.80
16.88
17.79
27
7.415
P/E ratio (avg)x
21.45
24.72
23.03
25.79
27.60
28.80
27.81
26.72
30.49
32.09
28.47
28.80
27.16
71
25.03
EV/EBITx
17.10
17.44
18.37
16.08
14.36
13.66
11.85
11.35
12.08
11.13
30.05
11.85
14.01
69
14.99
FCF yield (avg)%
24.84
27.26
27.27
24.33
23.82
23.84
22.71
23.89
25.91
25.98
2.55
23.89
24.58
20
17.18
FCF margin%
32.71
31.38
29.15
29.61
27.66
25.88
23.00
22.02
19.82
22.49
18.76
22.49
26.77
60
1.670
FCF / Net incomex
0.580
0.652
0.773
0.847
1.012
1.191
1.157
1.134
1.120
1.323
1.670
1.157
1.066
22
17.12
ROIC%
28.75
31.09
33.96
33.41
32.18
32.66
31.18
31.94
34.89
36.04
9.25
32.66
32.42
10
2.39
Return on equity%
15.09
13.37
10.59
11.55
10.26
11.42
12.61
13.40
13.81
15.02
26.99
13.40
12.99
47
26.17
Return on assets%
20.21
20.34
22.92
24.11
23.98
24.06
26.83
25.58
26.47
27.80
6.62
26.47
24.08
87
102.85
EPS¥
147.38
162.08
170.64
182.03
177.34
189.57
187.90
192.12
210.34
204.78
113.09
2.92%
2.90%
—
9.83
EPS growth%
7.78
8.77
6.61
7.73
5.24
6.38
4.58
5.96
6.06
9.00
5.34
6.06
6.49
58
178.74
Bookvalue per sh¥
97.29
97.54
111.06
121.63
111.11
108.46
112.07
111.74
128.58
134.68
127.10
3.92%
3.59%
—
103.34
FCF per share¥
67.07
59.54
56.54
53.75
54.39
53.93
50.43
48.47
51.97
48.23
178.81
(2.38%)
(2.92%)
—
182.42
Dividend per sh¥
131.12
131.98
120.43
130.07
139.63
155.55
142.30
131.19
120.56
115.64
151.69
(3.70%)
(1.37%)
—
19.81
Div yield (avg)%
14.00
16.01
16.21
13.28
14.58
14.56
13.82
15.40
17.90
16.98
25.31
15.40
14.99
72
2.16
Payout ratio%
12.83
12.75
15.14
14.12
15.39
15.48
18.20
15.91
15.66
13.12
6.45
15.66
15.26
15
23.13
Shares (diluted)M
21.64
20.05
18.86
17.29
18.39
18.27
15.97
16.61
17.27
17.06
22.77
(1.49%)
(1.79%)
48
8.02
Buyback yield%
6.71
8.48
8.46
11.32
8.43
7.14
4.45
5.58
7.93
9.12
20.73
7.14
8.18
12
0.351
D/E ratiox
2.132
2.427
2.475
2.859
3.167
3.202
3.743
4.366
5.138
6.022
1.442
4.366
3.185
94
3.415
Enterprise value¥B
13.65
15.03
16.71
16.76
19.67
19.17
19.59
21.53
20.93
20.72
11.94
1.05%
3.92%
82
16.93
LT debt¥B
30.24
29.53
29.64
28.70
34.16
35.65
36.76
42.98
42.01
46.31
16.95
6.28%
5.37%
34
Revenue
¥14.29B
0.05%
1.00×
Cost of revenue
¥7.336B
0.34%
1.03×
Operating expenses
¥2.329B
(0.55%)
0.94×
Cash and investments
17.46%
Spread over hurdle
42.73%