6.299
Revenue¥B
18.76
19.67
20.31
20.55
21.64
21.99
23.07
23.54
24.10
25.16
6.699
3.05%
3.38%
70
28.89
Revenue growth%
15.27
12.79
11.17
12.46
13.07
10.49
12.54
14.15
14.19
11.88
27.47
12.54
12.66
24
26.17
Gross margin%
18.65
15.66
13.65
12.92
15.13
14.30
16.18
17.47
16.97
19.71
5.24
16.97
15.92
57
17.99
Operating margin%
24.16
25.03
26.82
26.75
27.05
24.10
24.48
25.97
23.36
23.69
27.81
24.10
24.76
9
13.80
Net margin%
28.66
29.44
31.69
32.64
33.94
36.16
35.70
33.48
31.16
33.04
16.49
33.48
32.84
86
19.35
P/E ratio (avg)x
12.59
13.35
12.04
13.22
12.06
13.00
13.34
14.24
13.32
12.52
17.50
13.32
13.11
15
33.03
EV/EBITx
17.14
15.99
15.69
16.71
18.14
19.89
18.89
21.44
24.05
27.06
12.33
21.44
18.51
93
3.28
FCF yield (avg)%
5.84
6.31
3.54
1.48
3.41
2.64
0.42
0.40
0.40
2.80
22.93
0.42
2.72
66
6.42
FCF margin%
12.34
14.62
12.41
14.18
13.88
15.31
17.60
19.43
21.51
19.82
4.89
19.43
14.97
32
0.771
FCF / Net incomex
1.736
1.517
1.490
1.417
1.370
1.336
1.342
1.414
1.453
1.265
0.654
1.342
1.415
85
23.99
ROIC%
30.49
30.01
31.85
31.33
29.94
30.16
30.03
29.79
27.18
27.38
6.85
29.79
30.02
16
15.47
Return on equity%
23.64
25.83
26.96
29.40
31.61
29.00
26.98
25.29
24.35
21.59
5.23
25.29
26.40
56
7.16
Return on assets%
19.64
21.04
20.95
23.11
22.20
23.73
25.25
27.72
27.65
27.50
9.88
27.50
23.42
29
96.16
EPS¥
70.57
68.97
68.13
76.82
74.79
80.95
85.68
93.64
102.50
119.48
102.89
9.82%
5.59%
—
17.66
EPS growth%
20.75
18.91
17.18
14.91
13.04
12.17
9.49
10.34
7.70
9.13
9.26
9.49
12.61
29
124.72
Bookvalue per sh¥
86.76
104.64
106.90
108.28
124.70
128.21
126.54
144.70
168.19
198.47
143.07
9.74%
9.21%
—
51.77
FCF per share¥
52.96
51.82
55.38
50.04
51.38
49.29
44.02
40.99
42.97
38.70
25.47
(5.51%)
(3.93%)
—
140.90
Dividend per sh¥
65.48
63.91
68.71
59.18
61.22
60.09
58.12
50.24
48.00
44.97
91.49
(5.98%)
(4.20%)
—
23.70
Div yield (avg)%
17.32
19.04
16.78
15.83
13.83
15.62
13.85
14.08
16.69
15.16
13.58
15.16
15.72
8
18.22
Payout ratio%
4.36
1.37
0.87
2.62
2.55
1.10
0.69
0.40
2.35
3.05
6.04
1.10
1.86
83
136.0
Shares (diluted)M
166.0
174.2
202.5
209.6
251.5
254.9
288.4
344.6
398.6
392.9
134.4
9.34%
9.06%
54
14.53
Buyback yield%
9.15
9.89
10.91
13.24
12.07
12.84
14.66
15.19
16.54
14.76
8.19
14.76
13.04
84
0.860
D/E ratiox
2.416
2.357
2.330
2.648
2.827
2.894
3.390
3.727
4.244
4.474
1.051
3.727
2.861
13
22.74
Enterprise value¥B
17.82
17.81
16.93
17.74
17.91
19.68
21.64
23.09
25.41
24.84
28.20
6.76%
2.96%
86
25.91
LT debt¥B
2.048
2.333
2.174
2.426
2.434
2.473
2.290
2.180
2.109
2.354
12.30
(0.67%)
0.67%
85
Revenue
¥25.16B
3.38%
1.00×
Cost of revenue
¥17.61B
3.38%
1.00×
Operating expenses
¥3.157B
4.43%
1.11×
Spread over hurdle
(2.91%)