19.96
Revenue¥B
28.27
29.45
30.11
31.33
33.31
34.18
34.82
35.72
36.68
37.78
20.91
2.55%
3.34%
26
24.61
Revenue growth%
26.77
27.08
27.51
28.87
26.43
25.65
22.92
21.41
19.91
18.15
4.22
21.41
26.04
34
17.43
Gross margin%
17.96
18.87
16.18
16.65
18.18
18.87
21.19
22.14
22.41
19.96
19.95
21.19
18.87
88
19.37
Operating margin%
15.52
17.59
17.29
19.09
19.82
18.71
16.64
18.59
20.12
17.40
11.33
18.59
18.09
93
22.93
Net margin%
18.86
18.92
21.64
22.63
22.33
23.98
24.97
24.40
23.78
22.06
12.90
23.98
22.48
13
25.58
P/E ratio (avg)x
27.08
29.07
32.56
36.62
36.36
40.70
39.57
40.59
46.55
44.72
26.96
40.70
38.09
22
11.97
EV/EBITx
30.05
32.22
34.67
33.71
37.76
40.72
44.84
46.79
51.16
50.80
13.53
46.79
39.24
91
2.22
FCF yield (avg)%
11.42
10.05
7.87
9.22
6.63
7.84
8.22
6.04
7.30
9.62
29.73
7.84
8.04
31
7.99
FCF margin%
4.58
2.36
4.53
6.05
4.02
1.90
0.40
0.40
0.40
3.28
11.54
0.40
2.82
8
1.680
FCF / Net incomex
0.271
0.258
0.270
0.250
0.255
0.250
0.234
0.225
0.227
0.226
0.176
0.227
0.250
35
13.07
ROIC%
27.36
26.93
28.64
31.43
29.11
30.58
32.78
31.00
31.51
30.31
27.22
31.00
30.45
17
19.66
Return on equity%
9.46
6.73
5.38
4.78
2.83
5.23
5.17
3.52
6.14
5.79
29.40
5.23
5.31
37
23.77
Return on assets%
16.23
18.45
20.73
20.54
21.72
21.51
22.41
21.68
24.25
25.53
27.79
22.41
21.59
20
111.93
EPS¥
54.53
55.89
60.47
60.23
62.86
64.07
59.54
55.09
59.10
62.06
115.99
(0.26%)
0.04%
—
2.67
EPS growth%
18.81
18.18
20.34
19.94
20.84
21.44
23.81
23.88
24.12
26.25
16.06
23.88
21.14
40
33.58
Bookvalue per sh¥
62.89
67.00
77.88
88.37
103.18
125.67
125.97
140.61
154.19
187.53
85.73
12.69%
13.74%
—
64.93
FCF per share¥
60.84
71.03
76.74
84.04
83.58
88.73
92.61
99.02
106.15
105.90
38.78
4.85%
5.20%
—
122.69
Dividend per sh¥
96.29
102.94
112.64
108.10
105.28
120.69
140.94
165.94
187.39
186.10
117.45
12.07%
8.65%
—
19.33
Div yield (avg)%
0.40
0.40
1.46
2.03
0.40
0.40
0.40
0.95
3.70
4.34
13.50
0.95
0.68
67
18.09
Payout ratio%
22.86
22.15
24.14
25.41
26.56
25.88
23.58
22.85
24.69
27.42
27.44
24.69
24.41
55
61.41
Shares (diluted)M
86.17
93.39
101.4
109.2
122.2
137.7
146.6
145.2
160.2
187.8
59.47
8.98%
8.98%
51
6.55
Buyback yield%
20.30
19.07
16.31
17.64
16.61
19.37
17.36
19.70
19.67
19.19
4.71
19.37
19.13
74
0.342
D/E ratiox
1.813
1.768
1.716
1.862
2.186
2.333
2.529
2.893
3.220
3.448
0.571
2.893
2.259
59
10.80
Enterprise value¥B
26.35
22.73
20.50
21.76
19.16
20.30
18.44
16.98
16.31
14.08
19.64
(5.98%)
(7.08%)
35
25.95
LT debt¥B
33.33
32.59
29.58
31.40
27.73
27.46
29.26
29.23
31.52
29.05
26.75
0.94%
(1.00%)
90
Revenue
¥37.78B
3.34%
1.00×
Cost of revenue
¥26.44B
3.34%
1.00×
Operating expenses
¥7.758B
3.44%
1.01×
Spread over hurdle
(1.31%)