8.877
Revenue¥B
6.739
6.994
7.168
7.571
7.681
7.954
8.183
8.334
8.500
8.765
9.733
2.68%
3.19%
52
29.18
Revenue growth%
0.40
0.40
0.40
2.80
2.59
4.80
2.62
0.55
0.40
2.65
15.69
2.62
1.57
66
2.57
Gross margin%
20.99
18.61
16.15
17.13
15.37
16.55
19.22
21.54
20.01
17.21
14.54
19.22
17.91
74
14.86
Operating margin%
24.64
23.49
25.52
27.24
29.94
31.69
34.44
32.24
34.35
34.91
29.73
34.35
30.82
20
28.98
Net margin%
5.38
5.70
6.61
4.54
5.29
4.55
6.14
8.16
9.05
7.71
15.91
7.71
5.92
71
11.87
P/E ratio (avg)x
19.32
20.50
23.43
22.77
26.09
30.01
30.85
36.29
35.93
38.19
11.50
35.93
28.05
14
28.02
EV/EBITx
23.49
23.69
21.89
20.95
23.37
22.87
22.71
21.51
22.60
24.42
29.95
22.71
22.79
30
9.95
FCF yield (avg)%
12.37
9.67
10.64
12.66
11.34
8.94
6.42
8.28
9.92
10.45
27.86
8.94
10.18
27
22.97
FCF margin%
7.69
7.52
4.84
6.45
4.10
5.98
5.58
4.23
6.46
7.55
4.10
5.98
6.21
59
0.559
FCF / Net incomex
1.169
1.257
1.247
1.293
1.230
1.227
1.235
1.400
1.643
1.632
0.433
1.400
1.252
34
10.33
ROIC%
16.86
15.35
14.55
14.81
13.55
11.51
10.11
9.19
6.37
4.09
26.84
9.19
12.53
23
12.71
Return on equity%
19.26
16.41
18.53
17.65
17.81
16.41
18.79
16.46
14.70
16.03
2.02
16.41
17.06
27
27.53
Return on assets%
0.40
1.76
0.40
0.40
1.72
0.40
2.71
2.21
0.40
0.40
11.97
0.40
0.40
50
42.66
EPS¥
128.50
126.89
141.99
160.03
183.69
192.04
195.90
218.18
207.58
206.13
43.79
2.33%
4.15%
—
28.10
EPS growth%
10.97
13.23
15.68
13.46
15.71
14.58
17.24
20.05
19.95
20.70
25.71
19.95
15.70
54
107.81
Bookvalue per sh¥
146.24
143.12
144.78
157.48
177.08
184.84
209.70
249.33
259.59
272.98
46.61
9.04%
6.81%
—
95.45
FCF per share¥
85.53
90.12
88.76
94.82
91.11
88.79
93.10
98.34
108.78
122.09
83.00
6.03%
3.62%
—
141.48
Dividend per sh¥
128.43
150.29
141.46
150.96
153.08
153.59
148.66
168.84
196.61
205.00
55.08
6.01%
4.48%
—
23.85
Div yield (avg)%
21.57
24.18
26.16
28.12
25.61
23.69
25.20
26.50
28.86
31.13
2.04
26.50
25.88
35
20.86
Payout ratio%
8.85
7.94
6.89
8.00
9.89
10.76
10.32
7.95
7.69
9.00
9.88
9.00
8.43
30
19.97
Shares (diluted)M
11.94
10.36
11.03
11.57
11.52
10.23
9.188
8.879
8.474
8.518
19.85
(5.86%)
(3.98%)
53
5.77
Buyback yield%
28.39
30.45
28.78
31.53
28.88
30.94
29.03
29.98
27.58
27.47
8.87
29.03
28.95
27
0.602
D/E ratiox
0.982
1.040
1.131
1.251
1.170
1.187
1.186
1.138
1.249
1.233
1.774
1.187
1.178
86
4.757
Enterprise value¥B
4.234
4.742
4.917
4.811
5.389
4.986
5.554
6.089
6.132
6.088
4.178
2.47%
3.73%
65
5.162
LT debt¥B
0.588
0.635
0.708
0.832
0.924
0.927
1.041
1.012
0.996
1.155
4.628
4.56%
8.25%
88
Revenue
¥8.765B
3.19%
1.00×
Cost of revenue
¥6.054B
3.05%
0.99×
Operating expenses
¥1.676B
3.62%
1.04×
Goodwill & intangibles
17.38%
Spread over hurdle
18.73%