10.35
Revenue¥B
46.50
47.67
49.06
49.00
50.28
52.02
52.08
52.57
53.86
55.09
10.58
1.84%
1.85%
88
2.70
Revenue growth%
5.50
3.63
2.27
1.05
0.58
0.50
2.42
0.40
2.63
2.42
2.03
2.42
2.34
22
18.78
Gross margin%
9.50
6.98
7.19
8.89
7.03
9.79
6.92
4.37
3.63
6.61
2.51
6.61
7.01
17
7.76
Operating margin%
12.47
13.77
16.08
15.26
14.54
13.09
15.20
16.94
17.93
17.81
15.64
16.94
15.23
94
5.20
Net margin%
32.62
33.87
32.95
30.07
32.96
31.98
31.22
30.62
31.36
29.77
5.87
31.22
31.67
38
8.444
P/E ratio (avg)x
34.88
38.16
38.96
43.65
44.93
46.53
47.90
46.68
49.29
54.47
22.27
47.90
45.73
78
6.242
EV/EBITx
27.74
29.25
27.02
26.43
29.42
32.24
36.23
39.13
35.40
37.60
31.18
36.23
30.83
18
10.96
FCF yield (avg)%
18.74
16.39
17.44
17.91
16.19
13.23
11.41
10.49
11.30
12.32
14.94
11.41
14.71
62
5.07
FCF margin%
18.30
21.10
18.65
19.24
21.83
19.64
18.32
19.95
20.38
21.74
23.67
19.95
19.79
63
1.076
FCF / Net incomex
1.770
1.779
1.962
1.848
1.642
1.476
1.604
1.785
1.772
1.740
1.762
1.740
1.771
72
11.42
ROIC%
6.74
9.66
12.46
9.57
11.33
8.40
8.33
7.27
8.83
10.45
16.76
8.40
9.20
31
26.50
Return on equity%
11.07
10.09
7.39
6.89
7.49
9.20
10.15
9.93
8.28
10.22
18.28
9.93
9.56
78
26.03
Return on assets%
15.19
16.36
15.19
14.14
15.37
13.97
16.24
16.53
15.25
16.75
4.79
16.24
15.31
19
216.12
EPS¥
116.99
119.32
116.89
121.80
110.12
111.35
101.96
94.00
93.11
81.54
236.63
(5.83%)
(4.17%)
—
16.04
EPS growth%
12.99
14.29
11.60
10.83
12.84
12.16
10.15
10.85
10.18
8.40
14.86
10.18
11.22
95
157.32
Bookvalue per sh¥
303.17
278.59
303.34
262.46
263.87
261.64
276.41
250.39
266.84
244.88
182.95
(1.48%)
(1.30%)
—
191.51
FCF per share¥
283.87
275.49
305.75
276.32
283.73
298.83
292.82
312.61
343.33
353.58
343.06
4.50%
3.26%
—
276.80
Dividend per sh¥
276.32
265.10
252.22
277.93
290.95
309.18
314.09
311.82
358.32
406.49
230.94
6.92%
4.01%
—
25.92
Div yield (avg)%
15.86
16.08
17.90
14.97
15.97
18.09
20.29
22.53
22.82
24.43
2.97
22.53
17.99
42
27.50
Payout ratio%
7.19
4.87
6.09
5.42
6.15
4.75
6.36
7.33
9.51
8.66
5.65
7.33
6.26
50
32.36
Shares (diluted)M
48.24
54.44
59.10
65.31
65.59
69.79
74.90
73.65
79.61
79.50
32.73
3.92%
6.52%
14
19.56
Buyback yield%
7.31
4.73
2.19
0.69
3.64
1.68
1.47
3.16
4.14
2.70
2.32
2.70
2.93
48
1.108
D/E ratiox
1.428
1.526
1.474
1.651
1.871
2.223
2.159
2.563
2.988
3.104
1.276
2.563
2.015
68
36.36
Enterprise value¥B
47.77
50.52
51.47
54.19
51.63
60.08
64.64
71.99
82.59
82.98
19.76
9.96%
5.55%
58
44.01
LT debt¥B
17.76
16.90
17.70
18.65
20.77
21.14
21.49
23.10
20.75
19.47
9.182
(1.28%)
0.90%
48
Revenue
¥55.09B
1.85%
1.00×
Cost of revenue
¥36.69B
2.01%
1.02×
Operating expenses
¥10.80B
1.88%
1.00×
Cash and investments
16.62%
Spread over hurdle
70.41%