11.17
Revenue¥B
13.96
14.42
14.26
14.55
14.93
15.33
15.47
16.00
16.04
16.44
12.09
1.94%
1.72%
46
23.07
Revenue growth%
5.77
3.66
3.35
3.23
6.05
8.66
11.03
8.23
5.57
4.87
16.38
8.23
5.67
12
20.40
Gross margin%
6.22
4.18
2.27
2.51
0.40
2.58
3.19
1.13
2.50
4.48
6.45
2.58
2.54
48
20.32
Operating margin%
21.03
19.91
17.55
19.75
18.39
17.88
18.14
21.11
18.81
16.96
2.02
18.14
18.60
56
26.52
Net margin%
18.89
18.54
20.50
18.37
19.63
19.98
19.51
21.22
21.36
20.45
15.91
20.45
19.80
21
25.76
P/E ratio (avg)x
13.64
14.16
13.50
15.08
14.45
15.69
14.57
13.90
13.09
14.30
21.73
14.30
14.23
52
8.896
EV/EBITx
33.31
39.68
45.77
48.17
48.87
58.91
63.53
64.39
63.68
73.43
16.24
63.68
53.89
46
25.30
FCF yield (avg)%
22.40
22.51
21.69
23.44
24.54
25.04
23.08
21.61
18.84
16.47
2.31
21.61
22.45
46
11.16
FCF margin%
0.91
2.93
0.65
2.26
0.40
0.75
0.40
2.06
3.83
6.34
19.68
2.06
1.49
76
0.345
FCF / Net incomex
0.481
0.490
0.496
0.462
0.432
0.492
0.501
0.482
0.492
0.501
1.466
0.492
0.491
14
27.85
ROIC%
20.99
19.72
21.74
21.45
21.33
21.34
21.98
22.44
20.91
18.30
13.47
21.34
21.33
31
10.26
Return on equity%
7.65
6.46
5.06
2.30
2.77
4.87
6.78
6.85
9.00
7.77
11.89
6.85
6.62
79
13.79
Return on assets%
14.06
14.27
16.01
15.07
13.30
14.14
11.69
9.56
9.49
8.05
28.90
9.56
13.68
72
144.73
EPS¥
205.85
223.11
234.53
230.36
234.85
274.68
282.70
276.09
284.45
298.92
148.95
4.94%
5.33%
—
6.56
EPS growth%
16.00
15.81
13.80
14.71
17.48
16.66
14.34
11.80
10.21
11.31
27.16
11.80
14.52
44
286.41
Bookvalue per sh¥
144.68
137.02
120.61
125.64
116.83
114.10
111.62
105.89
92.77
97.14
338.43
(3.62%)
(3.38%)
—
155.59
FCF per share¥
62.69
64.67
59.93
58.27
57.43
52.22
57.26
61.96
66.29
71.16
138.32
4.38%
1.28%
—
68.65
Dividend per sh¥
79.47
80.30
78.70
75.16
73.88
71.75
77.73
74.68
78.29
88.04
91.08
3.57%
1.02%
—
8.42
Div yield (avg)%
21.25
21.33
23.27
21.00
22.66
22.04
24.78
24.06
25.58
23.01
23.16
24.06
22.84
58
12.81
Payout ratio%
28.98
30.44
31.61
33.14
35.92
38.18
35.79
37.79
34.86
34.55
20.38
35.79
34.71
48
31.75
Shares (diluted)M
38.25
38.19
42.23
38.90
44.44
46.69
52.49
57.66
57.50
55.80
32.65
4.66%
3.62%
55
28.28
Buyback yield%
24.96
24.34
23.05
20.48
18.07
20.49
21.62
19.68
17.00
19.96
12.69
19.96
20.49
48
1.299
D/E ratiox
0.198
0.178
0.192
0.204
0.182
0.183
0.186
0.185
0.183
0.201
0.246
0.185
0.185
20
6.071
Enterprise value¥B
5.198
5.065
5.293
5.288
4.873
4.230
3.889
3.839
3.598
3.450
4.353
(6.68%)
(3.22%)
34
4.929
LT debt¥B
8.085
8.258
8.453
7.665
7.431
6.503
6.174
6.743
6.005
6.089
8.312
(3.91%)
(2.02%)
22
Revenue
¥16.44B
1.72%
1.00×
Cost of revenue
¥10.06B
1.73%
1.00×
Operating expenses
¥1.808B
1.47%
0.98×
Goodwill & intangibles
22.16%
Spread over hurdle
13.12%