33.42
Revenue¥B
36.82
37.73
38.11
39.14
39.89
41.43
42.08
42.35
42.47
42.46
35.04
1.25%
1.79%
26
9.10
Revenue growth%
19.40
21.40
19.59
17.71
15.91
14.27
14.91
13.18
11.94
10.72
22.74
13.18
15.41
17
5.88
Gross margin%
13.92
15.45
12.81
10.65
11.79
13.58
14.49
16.04
17.91
19.64
14.43
16.04
14.21
67
20.64
Operating margin%
26.95
24.40
26.07
27.36
26.24
26.81
23.82
24.12
26.63
26.71
5.68
26.63
26.44
35
2.36
Net margin%
17.10
17.86
20.65
19.21
18.05
19.77
17.58
17.80
15.42
12.73
29.12
17.58
17.83
6
37.55
P/E ratio (avg)x
53.13
59.88
59.86
55.50
54.46
59.50
61.16
57.78
59.75
57.49
7.429
59.50
58.64
9
24.06
EV/EBITx
45.16
48.66
49.74
48.61
49.70
50.95
56.26
66.36
75.78
85.67
32.16
66.36
50.35
71
12.06
FCF yield (avg)%
24.91
23.73
21.46
21.91
22.60
25.26
25.01
24.03
21.91
19.12
13.17
24.03
23.17
91
17.72
FCF margin%
9.75
12.34
12.34
11.05
12.11
9.33
11.58
14.40
15.44
14.45
13.39
14.40
12.22
63
1.599
FCF / Net incomex
0.525
0.627
0.692
0.708
0.778
0.814
0.914
1.066
1.209
1.236
1.494
1.066
0.796
52
24.45
ROIC%
13.03
14.81
12.54
11.09
8.46
8.99
8.93
11.84
13.64
11.75
28.28
11.75
11.80
82
23.76
Return on equity%
27.37
25.62
27.32
30.00
31.17
33.74
35.33
32.52
31.76
33.54
25.99
33.54
31.46
59
2.70
Return on assets%
12.22
9.74
10.92
12.33
14.12
13.01
14.02
11.81
10.93
8.45
27.14
11.81
12.02
30
164.58
EPS¥
155.33
148.89
177.09
203.41
221.51
247.93
250.20
252.53
279.58
281.24
180.31
4.89%
5.99%
—
23.80
EPS growth%
27.38
26.00
23.58
22.36
21.28
20.03
18.00
17.69
19.50
20.13
5.84
19.50
20.71
11
259.13
Bookvalue per sh¥
98.49
85.34
74.83
67.57
72.68
70.90
61.82
62.45
61.52
56.36
171.52
(4.96%)
(5.16%)
—
261.24
FCF per share¥
98.51
110.30
103.42
110.70
116.91
126.27
120.87
125.91
127.46
148.31
228.36
4.87%
5.09%
—
64.36
Dividend per sh¥
278.90
325.11
393.16
428.13
451.98
466.82
458.00
505.14
498.85
501.67
156.37
2.11%
5.96%
—
19.01
Div yield (avg)%
17.15
17.57
20.19
21.71
20.74
20.31
21.04
20.78
21.35
20.95
3.24
20.95
20.76
37
23.41
Payout ratio%
8.55
8.38
11.29
12.19
11.15
14.02
14.46
14.60
14.26
14.29
19.67
14.29
13.10
55
98.87
Shares (diluted)M
72.50
77.63
70.24
68.46
63.23
68.45
75.11
79.90
78.38
81.38
96.93
5.18%
1.70%
60
16.02
Buyback yield%
12.59
13.63
16.40
14.32
12.26
13.39
15.70
17.96
15.92
14.79
17.32
15.70
14.55
70
1.281
D/E ratiox
0.729
0.672
0.700
0.645
0.643
0.690
0.685
0.720
0.664
0.664
0.799
0.685
0.679
81
18.53
Enterprise value¥B
3.142
3.249
3.035
2.826
2.538
2.441
2.174
1.964
1.758
1.941
15.73
(5.22%)
(5.39%)
16
39.39
LT debt¥B
36.44
41.47
45.24
48.82
51.35
50.42
51.93
50.06
49.98
56.58
23.44
1.96%
4.02%
55
Revenue
¥42.46B
1.79%
1.00×
Cost of revenue
¥26.86B
1.57%
0.98×
Operating expenses
¥6.855B
2.31%
1.05×
Goodwill & intangibles
23.46%
Spread over hurdle
(0.51%)