28.61
Revenue¥B
24.33
25.30
26.03
27.90
29.49
31.46
33.74
34.90
36.23
37.73
31.02
5.05%
5.03%
29
5.48
Revenue growth%
6.78
7.42
6.31
5.91
5.60
7.72
7.64
10.26
11.65
13.08
28.58
10.26
7.53
9
20.98
Gross margin%
27.36
29.83
32.77
32.90
33.05
35.60
36.48
34.86
36.96
37.66
18.42
36.48
33.95
28
23.04
Operating margin%
22.92
20.36
22.70
21.15
20.39
17.63
20.03
18.73
18.19
19.54
13.83
18.73
20.20
21
13.23
Net margin%
8.57
9.48
10.45
13.37
12.32
11.74
9.63
10.03
8.71
9.24
4.67
9.63
9.83
11
7.277
P/E ratio (avg)x
44.83
48.03
50.52
58.59
59.22
63.51
70.73
80.57
82.22
86.81
23.81
80.57
61.36
39
20.34
EV/EBITx
6.272
5.835
6.004
5.769
5.478
4.770
4.915
4.726
5.020
5.337
35.84
4.915
5.408
38
9.81
FCF yield (avg)%
31.50
29.49
28.45
30.65
29.79
32.24
34.78
34.31
37.21
38.61
2.89
34.78
31.87
27
5.06
FCF margin%
7.86
6.98
8.19
9.06
8.62
11.56
11.56
10.81
9.52
7.22
13.98
10.81
8.84
90
1.127
FCF / Net incomex
2.144
2.267
2.636
2.618
3.004
3.224
3.592
3.772
3.654
4.147
1.613
3.654
3.114
16
13.12
ROIC%
24.11
25.57
25.27
27.71
29.61
31.83
31.51
33.15
30.45
32.09
18.94
31.83
30.03
31
16.84
Return on equity%
0.40
0.40
0.40
0.40
0.40
2.65
0.40
2.73
4.63
3.43
20.77
2.73
0.40
71
5.20
Return on assets%
17.57
19.83
22.65
25.57
23.08
24.22
24.71
25.22
22.85
21.23
3.65
24.22
22.97
61
173.93
EPS¥
181.99
167.52
176.01
157.91
145.43
130.44
134.70
149.80
134.31
121.20
182.42
(3.58%)
(4.35%)
—
6.89
EPS growth%
11.81
14.06
12.68
12.74
9.83
7.16
6.13
5.99
8.79
11.50
24.51
7.16
10.66
14
91.36
Bookvalue per sh¥
103.08
96.98
100.83
102.27
106.09
110.23
114.65
113.31
109.21
99.47
88.90
(1.28%)
(1.13%)
—
195.43
FCF per share¥
113.21
115.29
125.30
123.99
119.97
109.27
93.88
88.51
86.38
84.39
66.24
(6.79%)
(3.95%)
—
91.94
Dividend per sh¥
93.08
83.72
91.38
94.89
99.48
98.31
87.81
97.95
96.85
90.59
79.69
(1.85%)
(1.58%)
—
2.44
Div yield (avg)%
12.38
10.76
9.37
9.42
12.03
11.25
12.57
12.93
13.92
16.21
6.71
12.93
12.21
95
15.19
Payout ratio%
12.13
12.47
10.29
13.12
14.12
12.45
13.18
12.96
11.46
9.61
5.74
12.45
12.46
58
73.56
Shares (diluted)M
77.34
78.72
84.53
92.96
89.09
97.87
94.15
108.0
122.9
118.6
72.36
5.89%
4.25%
26
22.47
Buyback yield%
14.04
13.37
13.85
15.53
18.43
17.14
18.16
16.84
18.85
21.68
14.05
18.16
16.99
48
1.218
D/E ratiox
2.221
2.174
2.515
2.651
2.656
3.121
3.020
2.863
3.082
3.626
0.444
3.082
2.759
21
30.87
Enterprise value¥B
34.71
37.37
39.45
36.67
39.35
38.70
34.46
36.70
35.11
36.44
17.79
(1.52%)
0.73%
69
21.01
LT debt¥B
25.65
29.44
28.21
28.89
30.75
33.64
33.12
31.21
31.18
33.47
31.76
1.71%
3.14%
57
Revenue
¥37.73B
5.03%
1.00×
Cost of revenue
¥24.69B
5.31%
1.03×
Operating expenses
¥7.275B
4.09%
0.91×
Cash and investments
15.95%
Spread over hurdle
(0.46%)