14.75
Revenue¥B
20.48
20.89
22.08
22.61
23.69
24.07
24.71
25.16
26.63
28.07
15.92
3.45%
3.64%
7
17.70
Revenue growth%
8.73
11.69
12.32
14.10
11.37
8.72
10.39
11.83
9.93
10.21
13.18
10.21
10.88
88
25.41
Gross margin%
27.13
29.22
30.69
33.53
31.60
34.24
36.20
34.40
35.32
38.11
9.41
35.32
33.88
93
14.17
Operating margin%
19.45
17.93
16.14
13.41
13.47
12.20
11.00
8.67
6.33
7.87
24.81
8.67
12.80
13
13.51
Net margin%
23.13
26.05
23.40
23.03
23.98
26.61
27.73
26.73
29.61
27.44
18.19
27.44
26.33
77
35.78
P/E ratio (avg)x
14.67
15.31
15.65
17.03
18.37
20.59
19.37
18.54
18.98
19.89
35.22
19.37
18.45
34
35.36
EV/EBITx
42.08
43.87
50.50
48.62
49.68
50.66
56.95
56.53
60.88
61.19
32.87
56.95
50.58
50
22.69
FCF yield (avg)%
17.64
17.32
15.80
17.91
18.25
16.12
15.99
15.23
15.74
16.67
2.08
15.99
16.39
56
18.22
FCF margin%
25.62
25.03
27.14
25.01
26.81
29.75
31.00
30.50
33.20
35.87
13.26
31.00
28.44
22
0.742
FCF / Net incomex
1.074
1.193
1.129
1.114
1.055
1.164
1.245
1.287
1.380
1.458
1.486
1.287
1.179
92
12.50
ROIC%
34.18
34.20
34.54
35.59
34.79
35.56
34.00
34.83
36.65
35.89
29.53
35.56
34.81
54
23.11
Return on equity%
19.05
19.18
19.51
20.27
21.82
20.82
22.78
23.41
22.89
22.41
6.74
22.78
21.32
44
27.49
Return on assets%
24.70
27.27
25.29
27.14
27.25
26.46
23.48
21.26
21.62
19.21
21.27
21.62
24.99
21
151.12
EPS¥
78.39
82.66
91.25
96.85
85.75
76.84
76.91
70.33
77.04
69.65
166.38
(4.07%)
(1.40%)
—
19.67
EPS growth%
8.17
10.13
11.87
12.79
14.15
16.48
17.04
16.15
13.68
13.45
6.11
16.15
13.56
84
316.14
Bookvalue per sh¥
223.56
218.83
202.27
213.90
200.28
190.98
181.82
180.96
202.06
199.14
48.42
(0.11%)
(0.62%)
—
135.95
FCF per share¥
274.06
279.24
327.62
319.62
328.08
348.77
332.69
386.73
442.78
422.04
293.39
5.17%
4.91%
—
275.00
Dividend per sh¥
143.04
157.35
149.06
151.01
138.48
127.16
129.64
115.49
122.89
114.12
297.91
(3.80%)
(1.50%)
—
21.45
Div yield (avg)%
23.97
23.86
24.53
22.07
21.41
23.97
25.16
24.49
25.50
25.96
13.94
25.16
24.23
22
29.44
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.27
3.52
4.18
0.40
0.40
28
21.97
Shares (diluted)M
24.74
22.62
24.76
23.45
22.43
23.15
24.48
23.30
20.88
21.90
22.16
(0.47%)
(2.30%)
25
28.96
Buyback yield%
34.86
33.33
32.21
34.69
31.80
33.45
35.23
33.08
34.14
32.63
9.05
33.45
33.39
33
0.330
D/E ratiox
1.786
1.792
2.129
2.528
2.794
2.678
3.004
3.332
3.582
3.440
0.101
3.332
2.736
32
15.08
Enterprise value¥B
3.382
3.918
4.312
4.296
4.479
5.151
4.970
5.247
5.331
5.557
1.519
4.41%
5.85%
55
16.31
LT debt¥B
21.47
20.50
22.34
24.47
22.14
22.84
22.10
20.66
18.17
18.69
20.32
(3.33%)
(1.49%)
91
Revenue
¥28.07B
3.64%
1.00×
Cost of revenue
¥19.65B
3.64%
1.00×
Operating expenses
¥6.082B
3.20%
0.96×
Cash and investments
15.24%
Spread over hurdle
(2.16%)