6.416
Revenue¥B
8.763
9.203
9.768
10.46
10.86
11.22
12.07
12.79
13.74
14.69
6.846
6.23%
6.04%
56
20.70
Revenue growth%
22.52
25.30
22.32
19.72
20.24
20.62
22.01
22.66
22.18
24.37
10.42
22.18
22.25
62
29.90
Gross margin%
10.02
8.07
8.09
10.39
12.22
9.88
10.68
9.51
9.25
10.52
2.03
9.88
9.95
76
8.24
Operating margin%
7.35
8.39
5.68
7.77
9.09
9.57
6.90
6.63
9.18
6.29
18.64
6.90
7.56
67
6.51
Net margin%
9.21
11.75
11.42
11.44
9.08
10.64
9.12
11.71
9.77
12.41
6.83
10.64
11.03
66
27.55
P/E ratio (avg)x
29.19
26.90
28.55
28.15
27.44
30.81
28.92
31.85
30.10
30.57
20.14
30.57
29.06
93
23.76
EV/EBITx
30.88
30.42
29.99
30.75
33.63
36.39
40.32
37.21
41.70
47.57
25.43
40.32
35.01
35
24.39
FCF yield (avg)%
34.36
34.04
33.48
32.11
29.70
27.71
29.84
31.22
29.56
28.10
22.85
29.56
30.53
36
20.96
FCF margin%
2.71
2.65
2.74
2.30
5.30
7.51
5.39
3.06
4.12
4.22
7.58
4.22
3.59
31
0.388
FCF / Net incomex
1.921
2.176
2.133
2.342
2.384
2.394
2.764
2.726
3.072
3.190
0.539
2.764
2.389
34
14.90
ROIC%
9.80
11.02
9.64
6.87
4.40
4.25
3.49
5.61
6.33
6.34
19.96
5.61
6.34
26
7.71
Return on equity%
22.03
22.76
25.25
23.96
26.61
27.34
27.23
25.52
23.02
20.45
12.09
25.52
24.60
32
4.24
Return on assets%
23.25
24.81
25.52
24.50
23.26
25.22
24.77
21.79
21.01
23.85
18.66
23.85
24.18
71
67.13
EPS¥
146.95
143.62
159.02
159.10
152.18
169.26
165.06
149.35
150.65
164.26
68.55
1.54%
0.22%
—
24.32
EPS growth%
11.97
12.15
14.14
15.41
12.46
11.50
9.35
9.36
8.80
7.83
14.00
9.35
11.74
81
39.73
Bookvalue per sh¥
276.75
271.59
290.48
306.80
347.40
344.73
378.53
452.85
445.39
483.43
148.69
6.83%
6.08%
—
175.22
FCF per share¥
205.57
203.18
226.42
212.28
215.06
211.21
207.86
213.39
239.54
248.17
169.31
2.90%
2.94%
—
193.28
Dividend per sh¥
83.23
79.02
77.36
87.19
86.97
92.67
90.99
95.21
91.73
89.63
127.70
0.60%
0.36%
—
20.97
Div yield (avg)%
28.24
28.69
28.85
26.80
27.85
26.46
24.99
26.26
26.17
29.13
14.70
26.26
27.33
13
23.66
Payout ratio%
27.70
25.72
24.62
25.37
28.31
26.58
28.78
27.64
29.74
29.30
12.38
28.78
27.67
41
48.00
Shares (diluted)M
52.03
47.98
48.10
53.21
54.57
59.38
53.17
50.76
45.24
45.59
48.13
(3.53%)
(1.46%)
58
28.91
Buyback yield%
22.61
20.96
22.44
21.21
24.11
26.80
25.78
27.58
27.08
28.97
14.86
27.08
24.94
57
1.242
D/E ratiox
1.634
1.508
1.415
1.551
1.583
1.758
1.590
1.512
1.684
1.771
0.601
1.684
1.587
57
10.93
Enterprise value¥B
21.39
22.20
21.80
22.16
23.47
24.63
27.99
27.15
27.28
26.47
14.83
2.44%
3.15%
74
9.166
LT debt¥B
9.647
11.38
13.59
13.84
14.64
15.03
15.42
18.48
19.05
21.69
16.26
8.18%
10.30%
74
Revenue
¥14.69B
6.04%
1.00×
Cost of revenue
¥8.985B
6.01%
1.00×
Operating expenses
¥3.459B
6.79%
1.07×
Spread over hurdle
(2.85%)