17.13
Revenue¥B
40.50
40.75
41.43
41.91
42.65
44.08
44.12
43.57
43.87
44.98
17.87
1.07%
1.21%
59
13.71
Revenue growth%
26.16
28.31
29.01
28.76
29.38
31.00
33.88
31.44
33.58
33.65
12.57
33.58
30.19
67
24.15
Gross margin%
30.90
32.35
32.07
34.09
32.85
35.67
36.95
37.04
36.48
37.88
19.06
36.95
34.88
25
26.45
Operating margin%
8.73
9.08
10.31
9.11
6.34
7.55
6.47
9.17
8.66
11.61
21.30
8.66
8.91
86
7.52
Net margin%
10.44
7.61
9.81
10.74
7.82
10.28
8.37
5.46
2.68
2.36
20.50
5.46
8.10
41
30.13
P/E ratio (avg)x
22.75
23.07
25.06
24.75
24.83
23.39
24.14
23.96
27.84
26.30
37.17
24.14
24.44
26
29.11
EV/EBITx
23.70
26.69
29.87
28.24
25.52
25.75
27.26
24.83
27.54
25.38
20.36
25.75
26.22
82
19.76
FCF yield (avg)%
28.19
28.78
30.22
32.67
33.14
30.15
29.74
28.33
30.77
30.73
26.23
30.15
30.18
8
17.22
FCF margin%
7.77
6.54
6.11
7.85
5.50
2.85
5.29
7.52
8.72
5.80
8.39
5.80
6.33
24
0.210
FCF / Net incomex
2.222
2.299
2.351
2.438
2.587
2.847
2.784
3.066
3.290
3.967
0.600
3.066
2.686
89
4.94
ROIC%
6.07
3.97
4.85
2.86
2.51
3.99
5.23
3.12
2.36
1.53
19.45
3.12
3.55
13
20.66
Return on equity%
34.81
34.40
32.49
33.32
30.70
32.80
35.72
36.35
38.22
39.30
5.70
36.35
34.60
21
21.51
Return on assets%
8.33
7.37
7.12
4.32
2.51
1.84
1.06
2.14
3.18
3.19
13.19
2.14
3.18
87
435.53
EPS¥
206.48
216.40
219.00
217.57
239.03
238.88
233.93
254.78
277.90
263.51
471.14
1.97%
3.12%
—
23.95
EPS growth%
18.69
20.47
18.28
20.93
20.06
18.17
20.62
19.97
22.46
23.48
26.31
20.62
20.26
68
407.81
Bookvalue per sh¥
366.45
403.93
416.91
472.53
472.38
504.82
515.56
566.27
649.63
668.36
307.39
7.19%
6.13%
—
406.10
FCF per share¥
576.93
665.59
637.38
685.64
758.04
798.70
899.22
924.40
1,013
1,144
337.17
8.59%
8.27%
—
61.80
Dividend per sh¥
132.69
126.93
147.83
141.05
149.20
172.06
181.01
205.49
208.29
205.03
345.24
6.56%
4.69%
—
28.62
Div yield (avg)%
32.08
30.16
28.79
29.23
30.28
32.09
33.05
31.82
31.94
32.95
24.72
32.09
31.88
10
5.20
Payout ratio%
22.45
22.98
22.97
24.02
23.03
24.39
26.03
25.29
28.05
29.78
11.69
26.03
24.20
5
75.10
Shares (diluted)M
52.70
57.44
61.18
54.33
59.94
62.95
63.19
60.06
58.07
53.10
74.04
(2.39%)
(0.12%)
59
14.16
Buyback yield%
8.68
9.26
11.56
14.36
14.52
16.18
13.93
16.86
15.68
15.57
21.01
15.68
14.44
28
1.320
D/E ratiox
1.209
1.080
0.927
0.886
0.949
1.016
1.001
1.071
1.078
1.073
0.704
1.071
1.043
60
25.56
Enterprise value¥B
17.24
19.87
19.80
21.10
22.44
21.88
24.55
26.20
26.73
26.80
17.50
3.61%
6.53%
53
2.545
LT debt¥B
33.52
30.49
29.06
26.22
24.42
23.46
25.82
25.65
23.15
23.95
45.68
(0.38%)
(3.91%)
18
Revenue
¥44.98B
1.21%
1.00×
Cost of revenue
¥31.48B
1.21%
1.00×
Operating expenses
¥9.010B
1.30%
1.01×
Goodwill & intangibles
14.76%
Spread over hurdle
(2.95%)