19.02
Revenue¥B
20.14
20.93
21.26
21.83
22.92
23.75
24.42
24.99
25.73
26.56
20.62
2.99%
2.89%
70
6.62
Revenue growth%
0.40
0.40
0.40
0.40
3.12
5.07
4.80
2.39
1.26
1.02
5.00
2.39
1.14
33
3.30
Gross margin%
19.54
21.22
22.51
20.68
19.83
17.36
19.18
22.02
24.57
23.79
7.31
22.02
20.95
91
14.62
Operating margin%
2.18
1.96
2.05
4.92
4.64
5.47
6.46
8.40
6.59
5.88
25.83
6.46
5.20
31
25.55
Net margin%
17.87
20.49
17.94
15.97
18.72
18.43
17.52
19.47
21.73
19.54
7.85
19.47
18.58
92
35.95
P/E ratio (avg)x
14.58
14.34
13.06
13.39
13.23
12.69
14.12
14.76
14.76
13.68
8.574
14.12
13.90
93
24.41
EV/EBITx
44.14
47.02
48.06
49.75
49.60
54.99
64.80
71.12
80.35
83.64
26.04
71.12
52.37
46
7.72
FCF yield (avg)%
17.26
16.57
14.54
13.40
14.79
16.15
18.08
20.48
23.39
25.74
6.41
20.48
16.92
75
21.40
FCF margin%
7.46
6.72
8.86
6.60
3.67
4.28
2.09
4.26
2.57
3.23
2.11
3.23
4.27
59
1.576
FCF / Net incomex
1.920
1.726
1.790
1.828
1.772
1.647
1.640
1.793
1.683
1.692
1.098
1.683
1.749
56
28.35
ROIC%
16.72
16.35
14.51
15.60
13.80
10.88
11.75
11.43
11.45
12.41
16.74
11.45
13.10
57
21.48
Return on equity%
13.59
14.37
12.56
12.75
10.99
11.62
9.46
8.56
6.60
7.87
3.34
8.56
11.30
61
17.60
Return on assets%
19.58
17.17
17.85
19.96
19.24
20.38
21.74
23.42
22.44
25.24
4.63
22.44
20.17
27
134.14
EPS¥
193.93
206.09
240.85
233.10
268.30
263.75
278.44
271.01
272.35
272.88
145.93
0.34%
3.69%
—
29.19
EPS growth%
24.92
24.07
25.32
22.78
24.71
26.82
28.62
28.83
30.66
28.46
27.60
28.62
26.07
89
157.36
Bookvalue per sh¥
124.92
113.31
122.89
114.01
126.66
124.13
137.88
133.34
136.32
135.67
192.46
1.38%
1.08%
—
77.74
FCF per share¥
246.50
247.20
277.80
271.19
281.77
273.23
287.55
324.15
318.04
345.76
280.15
4.18%
3.00%
—
161.55
Dividend per sh¥
328.60
358.28
415.89
488.84
529.61
525.84
534.12
599.53
593.98
697.92
87.69
5.67%
7.12%
—
12.73
Div yield (avg)%
23.14
26.09
27.54
27.73
30.30
28.41
29.40
29.96
29.82
28.64
6.16
29.40
28.52
47
12.83
Payout ratio%
28.70
26.39
24.32
24.64
26.14
25.68
24.05
27.01
26.84
26.68
10.12
26.68
26.26
39
54.17
Shares (diluted)M
65.86
72.46
74.10
85.96
87.48
103.9
118.5
118.3
134.1
130.6
56.58
8.34%
8.22%
50
20.12
Buyback yield%
8.68
9.96
9.75
8.02
10.06
12.47
13.88
16.54
16.43
13.74
11.78
13.88
11.27
46
1.609
D/E ratiox
1.772
1.850
1.987
2.003
1.878
1.987
1.996
2.181
2.149
2.032
0.807
2.032
1.992
85
21.79
Enterprise value¥B
14.61
15.21
13.81
12.19
10.83
10.72
9.400
8.354
7.586
7.461
8.267
(7.17%)
(6.56%)
81
12.64
LT debt¥B
5.827
6.740
7.707
9.252
9.201
9.014
10.74
12.52
13.88
15.62
10.41
11.17%
12.03%
41
Revenue
¥26.56B
2.89%
1.00×
Cost of revenue
¥18.59B
2.89%
1.00×
Operating expenses
¥4.386B
3.10%
1.02×
Cash and investments
17.16%
Spread over hurdle
(0.93%)