7.241
Revenue¥B
35.82
35.64
35.48
36.84
37.78
37.52
38.56
38.46
39.76
39.82
7.641
1.06%
1.12%
49
29.99
Revenue growth%
14.44
13.19
10.52
9.49
7.00
7.68
6.86
7.53
9.43
6.96
20.82
7.53
8.55
68
6.57
Gross margin%
21.54
20.03
20.15
22.35
22.59
23.70
21.07
23.35
25.05
26.94
18.67
23.70
22.47
61
7.23
Operating margin%
29.26
30.64
30.83
28.84
27.84
28.46
31.15
30.45
29.92
31.10
19.70
30.45
30.18
76
27.76
Net margin%
7.99
10.47
12.78
10.82
9.51
7.99
10.99
11.55
11.40
12.27
13.13
11.40
10.90
36
16.93
P/E ratio (avg)x
36.64
36.48
40.22
43.25
49.73
51.54
57.07
61.19
69.75
84.05
22.83
61.19
50.63
76
12.36
EV/EBITx
14.24
12.31
11.91
11.36
11.98
12.96
13.11
12.76
11.05
11.71
16.63
12.76
12.15
9
18.78
FCF yield (avg)%
28.32
30.94
28.16
26.24
28.54
25.98
27.33
24.40
22.05
19.13
14.01
24.40
26.79
8
23.75
FCF margin%
9.65
11.26
13.37
10.53
9.20
9.82
7.16
10.09
10.41
11.53
26.37
10.09
10.25
45
0.810
FCF / Net incomex
1.734
1.976
1.941
1.976
2.092
2.173
2.436
2.900
3.481
3.847
0.121
2.900
2.133
37
27.60
ROIC%
6.18
8.27
9.79
8.25
10.41
11.19
8.37
9.64
10.55
11.45
8.91
10.55
9.71
45
28.77
Return on equity%
28.08
26.35
24.45
22.16
23.64
24.88
22.90
21.84
23.19
23.47
16.19
23.19
23.55
23
18.26
Return on assets%
24.51
25.61
23.08
25.64
26.95
24.33
23.26
25.54
28.18
28.50
25.29
25.54
25.57
37
14.56
EPS¥
65.85
58.21
59.27
63.28
59.02
59.68
64.05
66.26
55.87
47.13
15.45
(4.40%)
(4.05%)
—
27.75
EPS growth%
29.61
26.91
24.39
26.04
28.15
28.46
28.48
31.44
30.21
29.14
22.59
29.14
28.47
33
28.41
Bookvalue per sh¥
17.41
16.10
17.33
17.23
18.14
16.71
18.29
16.68
16.35
18.21
106.17
0.08%
0.02%
—
81.32
FCF per share¥
44.94
44.56
53.28
58.05
65.96
68.80
72.44
76.90
80.83
80.57
35.36
4.08%
7.23%
—
44.18
Dividend per sh¥
44.52
45.25
46.94
48.28
48.83
54.36
51.18
50.09
57.23
56.12
44.11
2.82%
2.78%
—
2.80
Div yield (avg)%
21.43
20.52
20.43
22.76
20.26
20.86
21.49
24.13
25.15
24.96
23.10
24.13
21.46
5
3.42
Payout ratio%
29.06
29.62
29.84
27.59
30.13
29.54
32.50
33.01
33.51
35.12
16.30
33.01
29.99
71
97.85
Shares (diluted)M
98.59
99.27
105.5
113.0
103.9
100.2
109.5
117.8
129.5
144.9
93.93
6.88%
3.46%
46
20.60
Buyback yield%
29.97
30.53
30.54
27.98
27.53
25.33
28.09
27.03
24.75
23.57
20.94
25.33
27.75
16
0.674
D/E ratiox
1.206
1.363
1.536
1.772
1.753
1.988
2.272
2.152
2.031
1.915
1.478
2.031
1.843
78
33.02
Enterprise value¥B
8.103
8.124
8.003
7.912
7.469
6.951
5.918
5.283
5.679
4.954
14.72
(7.88%)
(5.53%)
45
17.88
LT debt¥B
25.57
24.77
24.59
28.72
32.70
38.61
44.56
44.67
49.83
57.18
18.05
11.83%
8.60%
49
Revenue
¥39.82B
1.12%
1.00×
Cost of revenue
¥19.85B
1.17%
1.01×
Operating expenses
¥8.604B
1.61%
1.05×
Cash and investments
17.21%
Return on capital
131.95%
Spread over hurdle
126.53%