13.56
Revenue¥B
5.786
6.290
6.891
7.561
8.364
8.958
9.641
10.42
11.16
11.97
13.91
7.43%
8.43%
44
9.52
Revenue growth%
12.73
14.29
13.88
11.23
9.61
7.30
5.49
3.84
6.33
8.07
15.77
6.33
8.84
70
7.79
Gross margin%
8.79
7.53
5.73
8.63
7.19
8.25
10.63
13.08
13.38
15.41
14.25
13.08
8.71
70
16.28
Operating margin%
7.44
5.58
5.44
8.07
9.24
10.35
12.04
10.75
8.93
7.89
26.25
10.35
8.50
70
18.59
Net margin%
22.26
24.23
27.04
26.33
28.16
31.14
28.88
29.26
26.74
28.51
9.63
28.88
27.60
94
19.04
P/E ratio (avg)x
35.46
40.24
45.71
52.71
51.59
62.20
62.91
71.89
78.99
92.85
13.61
71.89
57.46
41
30.26
EV/EBITx
23.88
25.47
25.45
23.56
21.27
20.03
19.71
16.94
16.82
16.19
21.24
16.94
20.65
90
27.38
FCF yield (avg)%
4.62
4.75
3.68
6.07
7.94
7.99
7.19
5.25
4.30
5.66
17.94
5.66
5.45
88
26.78
FCF margin%
12.23
11.48
14.16
11.82
9.81
10.32
11.08
8.63
7.48
7.73
11.36
8.63
10.70
64
1.179
FCF / Net incomex
0.302
0.349
0.344
0.376
0.404
0.450
0.464
0.508
0.505
0.556
1.014
0.505
0.427
50
8.26
ROIC%
2.75
2.40
0.83
1.19
0.40
0.40
0.53
0.40
0.40
0.40
19.02
0.40
0.47
61
11.69
Return on equity%
22.20
20.08
18.61
18.69
18.74
16.77
15.01
13.06
10.69
10.68
14.98
13.06
17.69
87
27.46
Return on assets%
13.18
15.20
13.45
13.23
12.83
12.51
14.32
11.51
10.55
11.12
7.93
11.51
13.00
29
197.98
EPS¥
150.06
164.18
182.59
198.24
193.90
182.75
172.02
184.35
182.08
202.17
203.25
0.84%
4.02%
—
4.57
EPS growth%
22.76
20.37
22.21
23.85
21.34
21.87
18.90
21.29
24.21
27.11
9.06
21.87
22.04
19
59.15
Bookvalue per sh¥
344.03
384.47
409.58
372.70
411.86
442.91
480.94
431.29
455.87
432.30
55.35
0.97%
2.10%
—
295.58
FCF per share¥
61.61
70.04
77.99
81.34
95.84
94.70
109.29
123.87
143.06
163.65
190.32
11.29%
11.33%
—
271.70
Dividend per sh¥
141.11
134.60
146.32
153.87
147.90
158.92
150.13
134.49
126.66
130.37
222.94
(2.49%)
(0.16%)
—
8.40
Div yield (avg)%
13.77
12.02
11.92
9.97
10.65
12.52
11.63
11.37
11.75
11.08
7.56
11.63
11.69
60
4.40
Payout ratio%
17.68
15.69
17.26
19.79
20.73
18.58
18.94
17.59
20.30
22.98
6.33
18.94
18.76
19
23.14
Shares (diluted)M
31.65
34.98
37.73
41.55
39.30
44.50
50.84
55.99
54.56
58.45
23.54
8.26%
5.93%
68
7.11
Buyback yield%
18.75
16.37
13.67
14.16
11.61
10.12
8.88
8.84
11.52
11.66
26.43
10.12
11.64
66
0.635
D/E ratiox
0.632
0.704
0.685
0.668
0.654
0.697
0.678
0.658
0.777
0.917
0.321
0.697
0.682
87
3.516
Enterprise value¥B
10.48
10.91
11.11
11.27
10.57
11.47
11.18
12.05
13.13
13.57
8.507
5.12%
3.41%
58
14.01
LT debt¥B
13.83
14.12
13.35
12.68
13.11
11.86
12.16
10.82
9.592
10.02
8.708
(5.22%)
(2.85%)
41
Revenue
¥11.97B
8.43%
1.00×
Cost of revenue
¥8.380B
8.43%
1.00×
Operating expenses
¥2.050B
8.50%
1.01×
Goodwill & intangibles
17.21%
Spread over hurdle
(5.85%)