2.266
Revenue¥B
13.32
13.34
13.23
13.68
13.90
14.40
14.65
15.17
15.64
15.64
2.504
2.39%
1.81%
40
25.08
Revenue growth%
0.87
0.60
0.65
3.19
3.15
0.73
1.75
0.40
0.40
0.40
17.67
0.40
0.69
45
22.71
Gross margin%
14.68
13.19
14.47
13.60
15.62
17.68
20.26
22.57
21.92
22.39
12.95
21.92
16.65
40
28.89
Operating margin%
15.15
12.90
13.70
10.72
12.24
9.73
7.79
8.89
7.06
7.42
28.84
7.79
10.22
7
20.53
Net margin%
10.80
9.54
12.20
10.83
10.24
9.04
10.07
11.34
13.67
11.14
26.27
11.14
10.81
80
36.05
P/E ratio (avg)x
20.24
22.02
22.33
24.62
26.15
28.89
30.86
30.72
32.88
35.62
21.39
30.86
27.52
61
25.25
EV/EBITx
33.17
36.92
33.87
33.05
37.14
33.45
37.15
34.33
37.77
39.67
15.80
37.15
35.63
13
16.11
FCF yield (avg)%
20.28
22.26
20.60
21.95
18.98
17.31
15.87
18.72
17.17
19.27
5.95
17.31
19.12
24
17.02
FCF margin%
19.29
17.18
17.67
20.30
21.83
23.11
25.94
25.67
28.62
30.55
2.75
25.94
22.47
41
0.787
FCF / Net incomex
1.127
1.099
1.199
1.150
1.071
1.157
1.101
1.140
1.024
0.914
0.716
1.101
1.114
9
16.43
ROIC%
12.93
11.19
9.37
7.38
8.79
9.60
9.99
10.01
12.24
10.52
25.92
10.01
10.00
93
24.93
Return on equity%
36.63
38.91
38.25
37.80
40.00
39.05
36.79
37.56
36.26
36.78
4.73
36.79
37.68
40
25.76
Return on assets%
31.49
33.27
32.60
33.04
32.70
32.78
32.71
34.62
37.00
34.83
20.77
34.62
32.91
9
118.52
EPS¥
68.73
68.70
71.13
76.41
85.78
81.86
86.54
88.67
100.06
92.97
122.94
1.62%
3.85%
—
11.70
EPS growth%
26.53
26.72
26.35
26.73
24.16
24.45
22.32
19.61
16.97
19.58
4.24
19.61
24.30
57
66.56
Bookvalue per sh¥
123.89
132.08
124.48
134.37
130.13
128.29
121.79
121.40
119.32
135.55
63.14
0.82%
0.69%
—
187.80
FCF per share¥
147.45
138.03
133.71
129.24
117.79
116.44
122.14
112.00
109.12
97.95
109.51
(3.62%)
(4.70%)
—
122.27
Dividend per sh¥
166.74
168.67
168.29
184.54
211.57
238.90
229.74
250.96
253.59
246.78
126.07
3.13%
3.83%
—
8.22
Div yield (avg)%
25.85
27.32
26.10
24.12
22.26
22.14
19.15
20.70
20.96
20.98
11.97
20.96
22.20
75
28.93
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.19
3.14
2.75
25.00
2.19
0.40
5
29.05
Shares (diluted)M
46.85
49.83
49.85
53.34
56.74
66.09
69.25
68.19
66.89
75.95
28.57
6.01%
6.81%
9
11.86
Buyback yield%
3.09
2.20
4.65
5.59
5.85
7.88
9.13
9.76
10.05
10.08
6.90
9.76
6.86
5
0.846
D/E ratiox
1.631
1.483
1.358
1.335
1.384
1.253
1.263
1.351
1.332
1.302
0.891
1.302
1.343
74
10.78
Enterprise value¥B
9.090
9.210
9.911
9.933
11.37
10.56
10.86
9.913
11.23
12.70
4.442
2.23%
3.44%
64
3.038
LT debt¥B
7.276
7.864
8.879
9.733
11.02
11.13
10.21
11.06
10.56
11.43
9.253
0.74%
5.09%
24
Revenue
¥15.64B
1.81%
1.00×
Cost of revenue
¥8.795B
1.79%
1.00×
Operating expenses
¥2.264B
1.21%
0.94×
Cash and investments
18.35%
Spread over hurdle
14.75%