3.478
Revenue¥B
16.69
17.22
18.53
19.68
20.62
21.92
23.54
24.96
26.86
27.97
3.720
6.28%
5.89%
69
15.71
Revenue growth%
15.03
13.31
11.37
9.47
7.32
8.40
9.72
11.00
8.11
9.81
15.80
9.72
9.77
50
8.96
Gross margin%
27.11
24.36
23.44
22.72
20.31
17.47
20.03
20.45
21.95
20.48
10.86
20.45
21.21
38
27.22
Operating margin%
17.45
16.68
15.07
12.67
10.54
12.45
14.84
12.69
10.97
9.21
29.33
12.45
12.68
76
15.63
Net margin%
16.88
18.97
16.72
18.00
18.31
18.53
17.14
18.74
19.59
16.92
4.89
18.53
18.16
35
35.90
P/E ratio (avg)x
44.56
46.69
48.97
54.82
59.60
59.34
58.24
56.86
56.36
60.20
19.93
58.24
56.61
36
20.46
EV/EBITx
25.99
25.19
28.15
28.89
26.92
28.95
29.25
27.62
27.92
29.80
20.50
28.95
28.04
50
5.12
FCF yield (avg)%
16.94
16.09
17.51
15.93
18.54
15.65
15.11
12.31
11.33
12.66
8.38
12.66
15.79
57
26.99
FCF margin%
24.38
26.72
24.97
21.98
23.07
24.62
22.15
24.85
25.47
23.19
22.36
24.62
24.50
52
0.885
FCF / Net incomex
0.239
0.246
0.267
0.302
0.318
0.358
0.371
0.357
0.346
0.374
0.768
0.358
0.332
72
22.12
ROIC%
8.05
10.56
10.36
7.68
6.29
7.82
7.69
8.75
11.29
11.21
9.86
8.75
8.40
30
15.93
Return on equity%
24.39
21.90
23.65
25.68
27.97
28.15
26.73
25.39
23.29
20.83
24.56
25.39
24.89
51
17.99
Return on assets%
7.73
6.94
8.07
5.57
2.71
1.45
0.40
0.40
0.40
2.22
6.35
0.40
2.47
91
96.50
EPS¥
28.73
27.70
30.30
32.58
35.45
34.26
34.31
32.96
33.98
30.23
98.64
(3.13%)
0.16%
—
18.77
EPS growth%
5.10
4.29
2.27
0.40
0.40
0.40
0.91
0.40
2.51
2.31
6.86
0.91
1.59
31
49.81
Bookvalue per sh¥
175.20
173.38
192.87
185.06
193.47
220.54
250.45
233.41
223.87
235.58
127.53
4.02%
2.07%
—
58.55
FCF per share¥
88.16
96.76
88.93
88.89
80.94
76.43
82.88
80.08
80.86
78.49
87.75
(0.62%)
(2.15%)
—
25.54
Dividend per sh¥
176.66
161.04
163.38
156.84
153.85
150.40
142.90
133.90
128.50
112.27
129.47
(6.11%)
(3.87%)
—
11.73
Div yield (avg)%
2.01
1.04
1.91
3.11
0.51
0.40
2.46
3.46
2.79
1.08
24.16
2.46
1.96
70
3.21
Payout ratio%
27.38
29.51
31.77
30.14
29.68
32.09
30.92
28.62
29.97
30.73
21.71
30.73
30.05
46
137.8
Shares (diluted)M
214.5
241.7
235.3
230.0
241.8
275.0
309.7
328.8
338.3
313.6
139.3
5.34%
5.35%
94
25.66
Buyback yield%
15.74
15.57
13.46
11.09
13.27
12.17
13.15
10.24
8.06
7.46
17.56
10.24
12.66
93
1.461
D/E ratiox
0.203
0.231
0.261
0.239
0.266
0.251
0.240
0.250
0.242
0.235
0.808
0.242
0.241
38
1.885
Enterprise value¥B
28.58
30.16
31.69
27.31
27.81
27.07
23.69
25.85
26.48
28.65
8.696
0.60%
0.17%
51
17.35
LT debt¥B
31.67
35.04
40.33
38.69
44.16
42.43
45.25
52.17
50.96
48.02
11.34
1.69%
5.95%
66
Revenue
¥27.97B
5.89%
1.00×
Cost of revenue
¥14.36B
5.61%
0.97×
Operating expenses
¥4.176B
7.26%
1.14×
Goodwill & intangibles
17.87%
Spread over hurdle
10.61%