12.43
Revenue¥B
16.75
17.42
18.29
19.48
20.51
21.16
21.74
22.63
23.37
24.60
13.53
3.70%
4.34%
69
23.80
Revenue growth%
0.40
3.05
1.33
2.57
2.76
1.86
0.93
0.40
1.38
1.96
5.61
1.38
1.62
46
24.60
Gross margin%
5.16
4.75
5.35
6.42
5.92
7.26
9.32
6.51
6.56
6.18
9.47
6.56
6.30
13
21.08
Operating margin%
29.12
29.71
32.42
33.92
35.67
32.92
30.36
31.78
31.26
32.36
6.37
31.78
32.07
11
25.64
Net margin%
11.35
12.87
11.68
8.91
6.40
5.81
5.40
4.64
2.47
4.73
28.86
4.73
6.11
86
29.40
P/E ratio (avg)x
7.517
6.984
7.606
7.934
7.746
8.356
9.256
8.565
8.817
8.049
20.51
8.565
7.992
8
11.48
EV/EBITx
9.357
10.07
10.71
10.35
10.90
11.99
11.82
11.58
12.01
11.63
28.82
11.82
11.24
82
16.71
FCF yield (avg)%
6.42
5.28
7.44
6.37
5.79
7.99
8.14
10.09
8.84
10.57
27.70
8.84
7.71
30
10.73
FCF margin%
23.44
21.64
24.59
23.67
24.60
27.08
28.36
29.87
27.53
26.49
9.15
27.53
25.55
27
1.528
FCF / Net incomex
2.058
2.046
2.339
2.413
2.736
2.834
3.401
3.339
3.535
3.522
0.682
3.401
2.785
74
4.41
ROIC%
28.41
28.40
26.16
29.10
29.89
28.21
27.70
30.12
28.78
31.60
11.28
28.78
28.59
34
6.07
Return on equity%
14.74
16.22
17.75
15.20
13.26
12.05
10.17
11.01
13.09
14.88
26.92
12.05
14.00
44
26.94
Return on assets%
21.04
20.99
18.88
17.51
19.75
19.99
22.78
23.41
21.39
19.17
21.34
21.39
20.49
36
185.85
EPS¥
328.39
328.79
315.35
318.95
319.67
303.79
284.29
265.57
262.01
252.02
197.76
(4.64%)
(2.35%)
—
24.21
EPS growth%
28.99
30.42
28.65
31.40
30.48
31.10
28.35
29.40
27.68
30.63
6.13
29.40
29.91
57
137.09
Bookvalue per sh¥
308.01
336.14
345.68
315.46
348.85
354.01
347.44
363.43
403.16
414.26
398.61
3.50%
3.87%
—
65.16
FCF per share¥
384.83
399.22
442.09
449.86
522.83
592.45
562.02
573.55
617.50
591.23
240.86
2.49%
3.82%
—
152.52
Dividend per sh¥
131.17
125.91
132.07
139.25
145.04
134.78
146.54
148.35
129.71
126.60
84.70
(2.68%)
(1.43%)
—
25.77
Div yield (avg)%
17.77
18.86
21.02
22.24
21.39
24.13
25.58
25.38
26.78
27.52
20.21
25.58
23.19
62
2.67
Payout ratio%
9.14
7.72
5.16
7.27
6.53
7.17
7.99
8.10
8.91
7.90
4.71
7.99
7.81
91
43.72
Shares (diluted)M
47.91
49.41
45.85
44.45
43.99
46.39
53.06
59.29
61.27
60.37
45.81
6.54%
2.55%
41
11.70
Buyback yield%
15.89
18.60
20.55
18.16
20.24
23.15
23.89
25.51
28.49
31.26
26.81
25.51
21.85
80
1.110
D/E ratiox
0.365
0.345
0.321
0.330
0.360
0.378
0.390
0.383
0.402
0.414
1.535
0.390
0.372
47
31.31
Enterprise value¥B
15.10
14.87
15.38
15.03
15.73
16.35
17.67
19.45
22.60
22.02
17.39
6.95%
4.23%
17
25.30
LT debt¥B
10.88
11.32
10.65
10.20
9.737
9.509
9.964
9.756
9.343
10.72
28.43
1.94%
0.12%
55
Revenue
¥24.60B
4.34%
1.00×
Cost of revenue
¥15.21B
4.42%
1.01×
Operating expenses
¥2.825B
3.31%
0.91×
Spread over hurdle
(0.06%)