29.50
Revenue¥B
34.62
35.72
35.30
36.10
36.43
36.55
36.94
37.45
37.17
36.79
31.17
0.19%
0.93%
71
10.47
Revenue growth%
18.56
17.18
19.56
21.84
20.98
19.33
21.85
18.95
20.76
21.13
20.38
20.76
20.16
8
29.98
Gross margin%
32.66
33.42
32.99
32.83
31.82
31.25
29.17
31.92
33.77
33.74
27.80
31.92
32.75
10
20.33
Operating margin%
20.07
18.20
18.79
15.85
18.60
17.59
20.32
19.30
20.93
22.29
29.10
20.32
19.04
37
23.66
Net margin%
1.47
3.34
4.33
4.25
1.35
3.94
1.08
0.40
0.40
0.66
10.04
0.66
1.41
53
8.050
P/E ratio (avg)x
13.73
13.45
13.74
13.58
14.37
15.95
16.80
19.32
21.77
25.01
23.90
19.32
15.16
22
33.30
EV/EBITx
30.18
29.93
30.60
32.59
33.54
37.10
34.39
36.00
35.54
39.26
31.64
36.00
33.97
23
6.52
FCF yield (avg)%
13.13
13.12
11.94
13.95
15.34
14.94
17.82
17.87
18.59
20.21
2.67
17.87
15.14
53
26.24
FCF margin%
20.02
17.79
20.61
18.36
18.76
17.37
20.14
19.81
19.55
20.35
11.02
19.81
19.68
72
0.448
FCF / Net incomex
0.404
0.438
0.459
0.416
0.407
0.364
0.389
0.403
0.425
0.469
0.743
0.403
0.411
72
3.55
ROIC%
24.59
25.67
25.60
22.98
20.58
18.05
17.87
15.43
18.38
18.45
17.00
18.05
19.52
52
13.57
Return on equity%
23.15
25.17
27.39
28.26
29.74
27.97
28.35
29.68
30.70
29.31
16.44
29.31
28.30
61
14.14
Return on assets%
38.66
40.15
41.50
43.51
43.98
41.34
41.26
41.61
43.14
41.64
11.98
41.61
41.55
9
245.41
EPS¥
86.51
94.99
93.07
106.59
112.20
108.34
114.35
125.47
150.95
149.12
264.23
5.86%
6.61%
—
29.53
EPS growth%
22.96
22.03
21.68
21.15
19.60
17.43
17.62
16.74
14.86
17.63
4.31
17.43
18.62
69
119.92
Bookvalue per sh¥
123.51
131.09
122.61
142.08
157.63
154.07
162.78
175.23
162.61
156.65
128.99
(0.13%)
3.64%
—
228.04
FCF per share¥
117.89
122.97
123.32
127.31
134.60
129.82
112.64
117.75
114.63
117.80
61.12
(2.63%)
(0.13%)
—
141.77
Dividend per sh¥
442.35
513.11
583.85
586.08
582.38
650.05
777.10
942.97
1,114
1,119
206.00
13.96%
10.77%
—
23.93
Div yield (avg)%
13.77
12.57
14.78
17.44
16.79
15.91
13.93
13.30
11.75
9.09
19.68
13.30
13.85
80
26.27
Payout ratio%
20.50
17.68
19.03
17.33
18.18
17.98
15.47
16.55
15.47
15.18
10.17
15.47
17.51
21
48.48
Shares (diluted)M
49.82
48.20
50.14
50.31
46.29
48.18
48.07
50.93
53.81
57.43
49.82
4.41%
1.80%
10
2.18
Buyback yield%
20.77
19.14
19.11
18.92
15.96
12.99
12.63
12.09
12.75
14.60
10.78
12.75
15.28
39
1.247
D/E ratiox
0.206
0.221
0.224
0.214
0.201
0.194
0.209
0.211
0.226
0.242
0.485
0.211
0.213
8
19.01
Enterprise value¥B
56.39
66.94
73.17
87.47
86.45
91.08
109.5
127.7
147.9
157.2
31.34
12.70%
12.90%
36
19.63
LT debt¥B
25.22
27.86
26.64
24.87
21.72
22.68
25.20
23.46
21.68
21.73
21.74
0.01%
(0.71%)
53
Revenue
¥36.79B
0.93%
1.00×
Cost of revenue
¥23.64B
0.86%
0.99×
Operating expenses
¥6.480B
1.11%
1.02×
Spread over hurdle
11.75%