18.63
Revenue¥B
18.02
19.71
21.40
23.30
25.18
26.78
28.55
30.17
31.67
34.18
19.55
6.31%
7.29%
42
9.19
Revenue growth%
18.15
20.81
23.54
24.46
27.05
26.94
26.00
27.90
27.05
28.75
16.38
27.05
26.47
22
26.75
Gross margin%
29.72
31.52
29.20
27.01
24.84
25.27
24.50
21.55
24.37
22.14
19.14
24.37
25.06
22
10.26
Operating margin%
9.98
8.85
7.43
8.03
5.29
4.58
4.12
3.70
4.48
2.96
25.41
4.12
4.93
88
4.23
Net margin%
28.54
25.85
27.28
27.01
29.08
30.93
30.80
30.69
29.76
28.61
3.00
30.69
28.84
32
35.62
P/E ratio (avg)x
36.97
43.11
47.49
52.44
49.37
51.76
60.09
56.84
56.89
61.44
31.28
56.89
52.10
37
32.51
EV/EBITx
25.92
23.33
26.11
29.19
28.76
32.72
34.23
31.14
31.46
31.77
28.85
31.77
30.17
76
29.43
FCF yield (avg)%
17.51
17.97
18.39
19.16
17.60
17.53
16.02
14.96
15.66
18.28
9.44
16.02
17.57
37
10.19
FCF margin%
14.24
11.95
10.24
11.36
12.37
14.95
16.97
16.94
19.44
21.60
23.91
16.97
14.59
65
1.205
FCF / Net incomex
0.193
0.180
0.174
0.155
0.148
0.142
0.127
0.138
0.144
0.157
0.739
0.142
0.151
61
20.43
ROIC%
13.86
15.90
16.60
17.11
17.39
18.33
17.21
19.16
18.85
18.66
21.87
18.66
17.30
13
26.20
Return on equity%
5.51
4.91
4.28
3.62
3.24
3.19
0.96
0.40
3.01
1.89
6.95
1.89
3.22
41
14.58
Return on assets%
30.06
28.98
26.89
25.16
24.86
26.77
27.78
25.93
27.52
29.92
16.87
27.52
27.21
67
237.76
EPS¥
811.37
882.76
884.68
922.06
884.26
834.11
833.26
864.05
757.60
806.70
253.35
(1.82%)
(0.31%)
—
18.60
EPS growth%
11.56
10.86
8.94
11.89
11.64
14.11
16.33
19.28
19.15
16.67
14.82
16.67
13.00
61
136.91
Bookvalue per sh¥
131.60
122.55
133.70
127.84
119.14
131.18
128.38
137.27
130.25
132.36
132.74
2.13%
(0.19%)
—
470.01
FCF per share¥
649.86
725.93
842.09
985.14
966.00
951.27
1,039
1,069
1,236
1,361
90.20
7.09%
8.44%
—
269.31
Dividend per sh¥
604.01
662.51
709.38
744.99
763.89
826.35
837.51
841.63
933.28
964.62
416.88
4.78%
5.15%
—
28.98
Div yield (avg)%
14.74
16.80
14.08
16.08
18.88
15.94
14.44
14.02
12.55
11.43
17.84
14.02
14.59
19
18.65
Payout ratio%
29.85
32.57
33.97
33.21
30.70
27.89
28.56
29.93
28.96
28.57
12.73
28.57
29.89
14
34.78
Shares (diluted)M
42.66
44.16
44.36
46.34
42.76
41.88
38.10
37.40
40.96
44.78
35.04
0.93%
0.86%
71
22.03
Buyback yield%
21.92
20.55
17.58
16.82
18.85
21.34
19.37
19.63
22.20
22.19
6.76
21.34
20.09
20
1.030
D/E ratiox
1.545
1.498
1.635
1.601
1.783
1.731
2.046
2.333
2.411
2.345
0.648
2.333
1.757
14
7.508
Enterprise value¥B
22.92
20.14
17.70
16.99
18.07
16.93
16.64
15.57
15.04
13.79
11.97
(5.27%)
(6.30%)
59
28.93
LT debt¥B
25.36
26.54
27.63
28.04
29.79
31.69
32.59
37.66
43.92
43.03
11.92
7.63%
6.60%
29
Revenue
¥34.18B
7.29%
1.00×
Cost of revenue
¥23.93B
7.29%
1.00×
Operating expenses
¥7.056B
7.55%
1.02×
Spread over hurdle
(2.20%)