18.64
Revenue¥B
14.32
15.49
16.63
17.32
18.72
19.85
20.81
22.49
23.46
25.19
20.03
6.11%
6.37%
33
15.11
Revenue growth%
26.16
26.83
24.87
25.90
23.85
22.87
23.59
26.24
27.42
29.27
15.66
26.24
26.03
7
23.58
Gross margin%
25.87
28.40
25.92
23.59
23.57
21.35
22.98
23.78
21.70
21.59
26.20
21.70
23.58
14
28.73
Operating margin%
34.14
35.98
36.70
37.92
38.18
35.32
35.25
33.31
33.51
32.37
26.29
33.51
35.28
5
21.58
Net margin%
1.75
0.40
0.40
1.20
0.40
3.10
3.40
3.30
1.03
1.76
11.01
3.10
1.47
69
37.09
P/E ratio (avg)x
32.46
31.65
33.60
34.91
35.40
34.20
33.20
33.55
30.69
29.94
29.76
33.20
33.37
68
10.50
EV/EBITx
40.10
39.32
44.51
50.87
53.01
58.58
66.06
75.10
84.69
91.00
18.33
75.10
55.80
6
11.21
FCF yield (avg)%
17.38
14.47
14.82
14.82
15.02
15.65
14.95
17.85
18.41
17.56
7.68
17.56
15.33
27
19.09
FCF margin%
23.44
23.35
22.77
23.09
24.54
22.06
22.10
23.59
21.85
22.73
8.07
22.10
22.93
28
0.406
FCF / Net incomex
0.688
0.722
0.873
0.887
0.871
0.877
0.856
0.948
1.103
1.174
1.161
0.948
0.875
82
29.29
ROIC%
16.86
14.38
12.89
12.13
13.07
10.79
12.93
10.47
12.20
14.28
6.93
12.20
12.91
85
4.77
Return on equity%
11.67
10.24
10.57
7.66
7.73
7.65
9.60
11.25
10.45
12.76
25.28
10.45
10.34
82
20.48
Return on assets%
21.69
18.97
20.84
22.05
24.73
26.82
29.41
30.19
33.16
35.39
25.00
30.19
25.77
24
139.57
EPS¥
127.72
128.40
121.99
118.07
129.80
143.22
136.55
140.56
131.80
147.07
154.56
2.53%
2.17%
—
4.47
EPS growth%
29.70
29.41
31.96
31.86
32.95
35.35
38.22
35.94
37.19
36.26
27.31
36.26
34.15
27
91.22
Bookvalue per sh¥
128.17
141.00
142.40
153.27
166.15
178.14
177.00
194.69
188.70
208.29
56.64
4.62%
4.38%
—
70.39
FCF per share¥
85.79
96.23
114.69
127.71
149.82
156.66
159.20
185.66
182.39
177.12
107.89
3.40%
7.50%
—
142.44
Dividend per sh¥
115.45
128.20
125.79
128.49
128.63
123.85
133.83
143.44
137.06
140.80
97.96
1.83%
1.59%
—
4.16
Div yield (avg)%
15.83
14.83
17.76
15.10
13.80
13.44
15.44
15.76
15.73
18.01
10.83
15.73
15.58
21
12.14
Payout ratio%
2.94
3.84
2.73
0.40
2.64
4.36
5.64
3.86
6.57
5.74
16.85
5.64
3.85
40
185.9
Shares (diluted)M
214.0
246.9
289.5
306.1
369.9
376.8
419.2
455.8
536.2
630.7
177.3
11.26%
11.85%
18
25.13
Buyback yield%
26.12
25.67
27.14
27.97
30.85
30.26
32.30
31.31
29.84
29.11
17.93
30.26
29.48
13
0.721
D/E ratiox
1.416
1.371
1.376
1.491
1.338
1.258
1.187
1.109
1.163
1.124
0.390
1.163
1.298
66
13.30
Enterprise value¥B
20.61
21.36
22.49
22.46
22.26
20.38
22.94
21.45
22.58
25.02
10.75
2.36%
0.83%
19
8.227
LT debt¥B
13.35
13.83
12.84
13.75
13.76
14.84
15.23
15.59
16.19
16.06
3.560
3.14%
1.17%
48
Revenue
¥25.19B
6.37%
1.00×
Cost of revenue
¥16.01B
5.89%
0.96×
Operating expenses
¥6.074B
7.09%
1.07×
Cash and investments
16.17%
Spread over hurdle
(5.35%)