4.396
Revenue¥B
12.81
12.93
13.29
13.23
13.34
13.28
13.72
13.58
13.83
14.26
4.747
1.34%
0.95%
95
9.51
Revenue growth%
4.36
3.12
4.25
4.45
6.61
8.30
6.60
5.70
8.27
8.07
20.14
8.07
6.15
61
7.80
Gross margin%
24.22
27.15
28.96
28.21
30.21
29.94
30.88
32.77
30.56
31.39
20.48
30.88
30.08
74
11.13
Operating margin%
28.47
26.18
24.85
27.77
27.70
25.76
28.53
31.03
31.50
31.14
22.40
31.03
28.12
25
2.96
Net margin%
10.53
9.18
8.28
10.96
10.05
10.27
8.36
8.07
9.34
9.15
6.68
9.15
9.26
53
11.78
P/E ratio (avg)x
14.43
15.14
17.07
17.60
16.96
17.52
17.86
19.80
22.36
22.95
17.80
19.80
17.56
89
17.54
EV/EBITx
16.49
18.40
17.87
17.23
19.78
19.93
22.50
26.42
26.76
29.29
34.65
26.42
19.86
90
28.47
FCF yield (avg)%
19.31
20.82
18.73
19.08
20.56
20.27
20.64
18.18
17.52
15.62
6.27
18.18
19.20
17
23.40
FCF margin%
1.56
4.05
3.72
2.40
0.40
0.59
0.40
0.40
0.40
0.40
16.34
0.40
0.49
55
1.393
FCF / Net incomex
0.905
0.804
0.811
0.812
0.913
1.022
0.920
1.022
0.979
1.034
0.271
1.022
0.917
19
25.16
ROIC%
12.39
14.86
14.25
16.79
16.01
18.12
16.78
14.56
15.31
17.45
21.60
16.78
15.66
11
16.13
Return on equity%
23.66
23.26
20.37
18.16
17.40
17.35
18.29
17.91
20.58
19.81
21.69
18.29
19.05
34
3.37
Return on assets%
12.27
13.26
13.95
12.56
12.19
15.03
16.26
17.76
15.76
13.12
11.51
15.76
13.60
80
93.85
EPS¥
212.19
191.78
190.69
194.62
208.98
179.39
170.88
168.71
159.16
173.64
96.71
(3.64%)
(2.08%)
—
19.22
EPS growth%
3.35
1.71
3.93
5.53
3.13
2.34
4.20
2.64
0.53
1.62
12.20
2.34
2.88
81
129.86
Bookvalue per sh¥
547.94
621.57
661.21
735.48
807.60
899.13
1,006
1,051
1,126
1,149
211.03
7.31%
9.39%
—
72.57
FCF per share¥
184.66
212.46
224.80
216.55
240.09
233.95
253.84
274.94
281.24
286.65
49.00
3.61%
4.09%
—
274.60
Dividend per sh¥
198.19
193.26
208.83
216.16
207.90
215.57
196.09
174.06
173.40
148.25
316.46
(6.54%)
(3.11%)
—
18.06
Div yield (avg)%
10.73
13.11
12.66
12.50
13.73
12.35
12.61
15.00
15.17
16.70
24.30
15.00
12.89
80
19.49
Payout ratio%
9.41
8.23
8.68
9.84
7.79
6.72
5.48
7.23
7.16
4.64
24.27
6.72
7.51
17
44.37
Shares (diluted)M
48.03
54.40
57.01
62.99
64.47
61.06
62.84
69.41
72.12
77.05
44.90
3.63%
4.09%
9
18.77
Buyback yield%
22.71
21.39
19.32
20.80
20.13
20.18
17.55
16.25
18.63
21.02
15.52
18.63
20.15
39
0.337
D/E ratiox
1.228
1.295
1.409
1.224
1.172
1.107
1.074
1.081
1.021
1.035
1.003
1.074
1.140
60
8.665
Enterprise value¥B
0.851
0.793
0.688
0.618
0.659
0.605
0.524
0.546
0.564
0.549
10.15
(3.58%)
(5.30%)
68
5.953
LT debt¥B
9.210
10.07
10.39
10.63
11.31
10.75
11.23
10.86
11.66
10.85
6.388
(0.84%)
2.43%
60
Revenue
¥14.26B
0.95%
1.00×
Cost of revenue
¥8.867B
1.02%
1.01×
Operating expenses
¥2.364B
0.71%
0.98×
Cash and investments
18.28%
Spread over hurdle
13.38%