10.88
Revenue¥B
11.57
12.50
13.35
13.87
15.00
15.57
16.87
18.25
19.56
21.20
11.92
7.16%
7.03%
75
15.40
Revenue growth%
13.45
10.49
10.37
11.41
12.29
13.34
15.35
16.18
16.62
16.64
8.76
16.18
13.40
60
18.06
Gross margin%
14.49
14.55
12.34
14.17
13.10
15.19
12.37
11.60
12.15
13.14
21.08
12.37
13.12
34
28.65
Operating margin%
25.59
23.84
25.15
26.07
24.14
24.58
26.99
25.63
26.49
26.70
8.64
26.49
25.61
26
17.38
Net margin%
26.19
24.94
23.49
21.04
20.78
21.35
21.06
22.67
23.32
24.32
20.22
22.67
22.99
29
26.50
P/E ratio (avg)x
12.74
11.78
10.76
10.56
10.67
10.21
9.207
8.144
8.964
9.951
7.264
9.207
10.39
45
37.78
EV/EBITx
11.30
12.09
12.39
12.21
12.14
13.23
13.77
12.47
13.27
12.59
9.051
13.23
12.43
71
9.64
FCF yield (avg)%
17.92
20.61
22.86
20.94
21.38
21.20
21.06
20.98
21.49
19.44
13.61
21.06
21.02
42
19.14
FCF margin%
19.51
20.98
19.92
19.45
16.82
14.01
13.36
12.63
13.85
13.02
8.91
13.36
15.41
5
0.867
FCF / Net incomex
0.915
0.837
0.709
0.619
0.523
0.498
0.459
0.460
0.396
0.362
1.653
0.459
0.511
66
29.92
ROIC%
13.94
14.05
15.83
14.77
12.60
15.37
12.76
10.54
11.48
12.64
21.18
12.64
13.35
88
26.93
Return on equity%
27.56
28.66
28.72
29.24
26.45
24.67
23.01
20.41
23.32
23.24
11.35
23.24
25.56
59
20.04
Return on assets%
12.03
13.63
15.47
17.14
17.39
18.95
16.55
18.99
21.16
22.30
10.02
18.99
17.27
91
54.42
EPS¥
97.90
108.75
124.96
142.83
168.61
175.93
191.77
194.46
228.47
246.99
60.78
7.93%
11.23%
—
4.07
EPS growth%
22.66
20.49
22.90
24.19
23.67
22.88
23.35
24.56
27.16
26.94
27.16
24.56
23.51
71
117.65
Bookvalue per sh¥
168.89
168.30
188.35
189.24
191.21
200.48
211.22
234.75
246.40
244.46
47.86
5.04%
4.02%
—
40.83
FCF per share¥
136.34
142.77
135.31
120.88
109.96
113.78
107.40
108.62
103.32
92.84
29.92
(3.33%)
(3.98%)
—
167.21
Dividend per sh¥
138.04
139.37
127.69
115.63
121.93
128.65
112.51
104.27
96.98
101.41
144.74
(3.62%)
(2.31%)
—
14.60
Div yield (avg)%
17.87
19.51
17.00
15.26
16.80
19.51
17.67
17.88
16.85
18.30
2.02
17.88
17.77
66
8.38
Payout ratio%
5.39
6.93
4.03
6.69
4.54
5.23
8.22
7.50
6.99
9.39
20.11
7.50
6.81
9
73.80
Shares (diluted)M
83.14
80.84
82.25
94.01
106.0
108.9
106.9
121.9
116.9
135.1
73.17
4.96%
6.28%
8
17.60
Buyback yield%
30.28
28.71
27.18
26.99
27.52
26.54
29.33
31.11
33.91
34.66
12.24
31.11
29.02
59
0.153
D/E ratiox
1.617
1.660
1.546
1.389
1.340
1.237
1.159
1.046
0.947
0.894
1.269
1.046
1.289
18
8.511
Enterprise value¥B
4.905
5.376
5.106
5.748
6.092
5.994
6.780
7.090
7.825
8.802
1.769
7.64%
6.88%
54
18.96
LT debt¥B
3.741
3.932
4.127
4.375
4.381
4.001
4.419
4.694
4.420
4.441
13.63
0.27%
2.27%
16
Revenue
¥21.20B
7.03%
1.00×
Cost of revenue
¥12.73B
7.28%
1.02×
Operating expenses
¥3.772B
6.56%
0.96×
Spread over hurdle
(0.18%)