54.90
Revenue¥B
24.66
26.34
27.87
29.63
32.36
34.38
37.25
41.18
45.46
49.31
60.60
8.79%
8.06%
63
13.78
Revenue growth%
10.47
12.71
10.05
9.68
10.04
8.05
9.07
10.81
8.34
9.50
7.07
9.07
9.86
8
10.20
Gross margin%
32.41
31.18
28.43
25.48
28.31
30.90
31.03
33.91
33.50
32.32
20.58
32.32
31.10
42
23.06
Operating margin%
6.84
8.82
9.47
8.24
9.46
9.99
11.89
10.51
9.12
11.49
19.49
10.51
9.46
7
5.31
Net margin%
10.10
8.09
7.62
6.08
9.02
6.12
7.75
4.98
7.79
5.31
11.15
6.12
7.68
35
32.13
P/E ratio (avg)x
20.18
22.08
19.63
17.80
19.34
19.90
17.67
16.90
17.60
17.03
6.671
17.60
18.57
62
20.06
EV/EBITx
42.48
42.50
42.27
46.54
47.55
56.04
67.97
75.67
77.94
78.04
14.78
75.67
51.79
40
10.81
FCF yield (avg)%
11.27
13.33
10.55
11.04
9.42
10.54
7.70
5.99
3.64
6.34
27.61
6.34
9.98
9
26.68
FCF margin%
27.31
27.33
26.20
26.05
23.83
26.79
24.50
23.74
24.22
21.42
24.67
24.22
25.28
42
0.230
FCF / Net incomex
1.225
1.368
1.448
1.393
1.530
1.420
1.531
1.656
1.622
1.736
0.554
1.622
1.489
67
29.59
ROIC%
24.80
26.80
25.70
27.36
24.62
21.99
21.72
18.82
20.29
22.57
19.23
21.72
23.59
73
22.79
Return on equity%
4.20
6.53
8.77
8.47
10.68
11.73
9.31
8.72
6.89
6.95
12.80
8.72
8.60
23
11.39
Return on assets%
13.79
14.10
11.48
11.72
12.60
13.61
15.02
16.53
15.59
16.82
7.75
15.59
13.95
47
244.04
EPS¥
297.29
285.83
261.39
253.95
237.03
211.07
225.59
196.46
188.15
183.21
258.87
(5.02%)
(3.76%)
—
4.04
EPS growth%
13.18
11.06
8.95
8.36
8.82
7.94
5.59
4.93
4.28
2.60
7.71
4.93
8.15
19
201.83
Bookvalue per sh¥
190.49
205.52
227.13
237.71
245.04
251.93
296.78
295.78
315.48
315.14
101.85
5.16%
6.38%
—
296.12
FCF per share¥
202.71
210.37
217.44
212.79
200.13
188.62
193.32
203.80
226.73
238.00
193.53
3.53%
0.62%
—
65.28
Dividend per sh¥
180.18
208.13
204.63
236.78
270.93
312.53
312.07
304.68
302.23
312.49
173.27
2.90%
5.82%
—
10.56
Div yield (avg)%
16.81
18.17
16.89
18.34
15.44
15.51
13.75
11.82
11.27
8.89
6.79
11.82
15.48
7
22.19
Payout ratio%
18.05
16.99
18.16
15.41
13.57
14.59
15.19
13.64
13.16
11.92
12.56
13.64
14.89
25
152.2
Shares (diluted)M
139.2
133.6
127.8
137.1
136.4
134.0
130.1
147.7
153.0
170.7
149.1
4.60%
2.74%
68
4.69
Buyback yield%
25.45
22.45
21.78
19.20
20.04
21.02
19.81
19.94
22.31
22.45
8.68
21.02
21.40
53
1.459
D/E ratiox
1.386
1.295
1.258
1.146
1.095
1.181
1.086
1.096
1.138
1.086
0.172
1.096
1.142
62
19.54
Enterprise value¥B
46.59
50.45
54.11
49.60
49.49
47.22
51.13
54.66
58.59
62.81
61.12
4.88%
3.44%
49
59.63
LT debt¥B
8.010
9.191
10.39
9.897
10.10
11.67
11.58
11.71
12.98
12.10
12.82
3.67%
5.71%
80
Revenue
¥49.31B
8.06%
1.00×
Cost of revenue
¥33.90B
8.01%
1.00×
Operating expenses
¥9.273B
8.13%
1.01×
Goodwill & intangibles
17.22%
Cash and investments
16.37%
Spread over hurdle
(2.60%)