9.421
Revenue¥B
14.16
15.29
16.64
18.17
19.59
21.36
22.71
24.46
26.51
29.17
10.10
8.28%
8.37%
71
22.24
Revenue growth%
11.37
9.38
7.62
9.30
7.43
6.50
5.40
2.82
3.45
5.80
20.05
5.40
6.97
64
22.37
Gross margin%
26.31
25.57
27.95
27.47
27.20
27.35
24.48
25.48
24.86
25.93
5.41
25.48
26.12
64
16.68
Operating margin%
21.40
23.81
25.94
27.66
26.43
24.36
24.07
25.69
24.68
21.96
13.95
24.36
24.52
43
17.80
Net margin%
6.52
3.56
0.74
0.40
1.32
3.65
5.77
8.74
9.27
7.06
23.23
7.06
4.71
36
16.02
P/E ratio (avg)x
27.54
31.56
33.88
31.13
32.74
31.89
30.26
28.72
26.71
25.03
6.371
28.72
30.69
77
25.68
EV/EBITx
7.613
7.171
7.398
6.925
6.442
6.793
5.781
6.001
6.178
5.617
19.27
6.001
6.618
34
14.38
FCF yield (avg)%
22.07
20.81
22.88
24.58
21.70
20.14
17.24
17.91
19.50
19.58
28.91
19.50
20.47
47
18.10
FCF margin%
8.38
7.98
8.71
9.09
6.55
4.40
7.11
5.12
3.40
6.34
10.69
5.12
6.83
39
1.770
FCF / Net incomex
0.307
0.311
0.358
0.340
0.331
0.372
0.352
0.411
0.438
0.436
0.303
0.411
0.355
6
26.35
ROIC%
25.81
28.01
25.86
26.28
27.31
28.53
28.82
27.60
29.87
27.64
18.26
28.53
27.62
61
19.19
Return on equity%
7.92
5.65
6.20
4.79
4.05
2.35
0.40
0.40
0.40
0.40
27.72
0.40
3.20
12
6.52
Return on assets%
23.72
24.91
22.71
23.22
24.00
21.23
24.14
26.10
27.22
27.83
6.29
26.10
24.07
60
136.58
EPS¥
278.30
296.19
274.49
235.24
245.77
230.70
210.05
213.06
209.77
195.31
142.43
(4.49%)
(2.64%)
—
7.41
EPS growth%
10.60
9.84
8.07
9.45
7.70
9.06
11.15
13.68
14.74
17.48
3.80
13.68
10.22
29
66.46
Bookvalue per sh¥
426.46
491.18
528.83
617.08
675.06
761.54
899.62
1,044
1,088
1,222
140.37
12.61%
10.93%
—
288.17
FCF per share¥
402.18
445.96
500.99
502.39
586.01
611.81
709.06
713.14
783.68
783.43
321.75
5.98%
6.72%
—
351.76
Dividend per sh¥
158.37
149.37
137.08
139.00
132.57
134.70
120.61
106.12
91.94
100.05
241.36
(5.47%)
(4.44%)
—
2.25
Div yield (avg)%
26.09
23.55
23.27
20.72
18.82
20.58
21.83
24.53
26.88
24.77
12.19
24.53
23.41
30
29.95
Payout ratio%
27.44
27.92
27.60
29.73
26.82
25.48
26.36
23.46
23.67
26.15
24.36
25.48
26.59
5
87.50
Shares (diluted)M
118.1
138.6
150.0
172.4
173.0
173.5
192.1
190.5
186.1
185.8
88.01
1.43%
4.43%
94
24.27
Buyback yield%
19.11
21.99
20.39
22.88
24.45
22.23
19.25
20.37
21.41
23.49
23.85
21.41
21.70
32
1.753
D/E ratiox
1.892
1.963
2.054
2.335
2.675
3.135
3.427
4.052
4.268
5.068
1.458
4.052
2.905
14
15.22
Enterprise value¥B
9.116
9.919
11.82
13.39
15.84
18.89
21.39
24.44
24.84
25.92
32.61
10.36%
11.33%
71
1.880
LT debt¥B
29.76
31.02
32.63
30.98
34.93
35.35
31.82
30.40
29.21
27.86
5.992
(4.42%)
0.30%
90
Revenue
¥29.17B
8.37%
1.00×
Cost of revenue
¥20.42B
8.37%
1.00×
Operating expenses
¥6.373B
8.59%
1.02×
Goodwill & intangibles
16.68%
Spread over hurdle
(4.10%)