10.14
Revenue¥B
15.88
17.17
17.93
18.83
19.76
21.17
21.99
23.21
24.95
26.34
11.07
5.91%
5.64%
91
13.48
Revenue growth%
23.30
22.91
24.63
24.47
25.01
23.40
23.42
23.07
22.27
23.26
2.97
23.26
23.35
22
7.44
Gross margin%
13.56
12.00
12.57
10.39
10.13
10.46
13.42
15.42
16.87
16.64
17.08
15.42
13.00
30
22.51
Operating margin%
25.84
26.82
28.82
31.00
33.75
34.10
31.84
34.23
33.82
34.99
27.91
34.10
32.79
19
28.09
Net margin%
15.75
14.65
12.92
11.11
10.63
13.12
11.20
12.93
11.36
10.11
18.56
11.36
12.14
67
12.61
P/E ratio (avg)x
17.63
17.26
18.06
18.22
16.77
16.74
18.59
18.23
16.58
15.53
20.01
16.74
17.45
66
33.10
EV/EBITx
30.63
34.44
39.71
45.34
51.41
58.55
67.91
68.28
79.00
87.39
35.70
68.28
54.98
59
11.43
FCF yield (avg)%
26.00
28.01
30.62
33.17
35.99
36.59
37.67
34.77
35.12
32.93
24.49
35.12
33.97
74
5.34
FCF margin%
20.10
21.83
20.85
20.29
18.22
18.17
20.10
18.47
21.07
19.11
19.38
19.11
20.10
90
1.488
FCF / Net incomex
0.948
0.976
1.010
1.089
1.025
0.933
0.884
0.938
0.887
0.851
0.542
0.887
0.943
14
28.02
ROIC%
21.06
22.68
24.77
26.35
27.47
29.59
26.74
29.15
28.94
26.04
12.64
28.94
26.54
48
25.67
Return on equity%
4.47
3.77
6.29
6.67
8.17
11.13
9.08
10.63
12.81
13.28
28.71
11.13
8.62
62
28.35
Return on assets%
3.66
4.81
3.03
2.78
1.58
1.96
4.29
6.45
3.79
1.67
29.57
3.79
3.34
63
354.06
EPS¥
77.48
80.58
84.31
90.48
95.84
112.75
128.02
136.84
135.56
145.92
392.49
8.77%
8.37%
—
29.42
EPS growth%
12.78
11.90
14.00
11.28
8.30
6.48
5.74
3.51
6.51
7.32
9.61
6.48
7.81
35
268.29
Bookvalue per sh¥
329.94
329.29
353.38
388.37
397.18
368.35
331.67
335.31
350.20
377.86
297.82
(0.99%)
1.54%
—
308.62
FCF per share¥
171.17
162.55
163.44
144.46
132.33
137.32
147.99
155.42
136.56
151.11
283.13
2.69%
(0.43%)
—
225.74
Dividend per sh¥
357.09
364.37
384.58
438.66
433.44
414.21
387.80
390.94
381.52
365.84
359.34
(3.33%)
(0.22%)
—
26.57
Div yield (avg)%
10.50
8.37
10.55
10.64
9.88
12.70
11.45
11.02
8.53
6.16
19.31
11.02
10.52
24
3.95
Payout ratio%
24.20
23.08
20.76
20.68
19.90
22.57
20.37
19.60
22.01
23.03
25.34
22.01
21.39
86
30.67
Shares (diluted)M
29.43
29.77
30.86
28.55
30.80
34.00
34.83
35.22
34.26
30.78
30.95
(0.01%)
0.69%
86
21.33
Buyback yield%
15.03
17.03
17.70
15.75
12.80
14.44
14.10
16.75
15.35
15.69
19.27
15.35
15.52
33
1.336
D/E ratiox
0.867
0.838
0.864
0.946
0.968
1.019
0.992
1.046
1.032
1.051
0.635
1.032
0.980
53
12.34
Enterprise value¥B
5.172
5.038
4.956
5.277
5.344
5.261
5.861
6.156
5.771
5.834
16.18
1.77%
1.28%
76
15.44
LT debt¥B
10.72
10.96
11.08
10.43
10.84
12.52
13.00
12.14
13.70
14.30
23.50
5.70%
4.13%
51
Revenue
¥26.34B
5.64%
1.00×
Cost of revenue
¥17.17B
5.43%
0.98×
Operating expenses
¥4.426B
5.52%
0.99×
Goodwill & intangibles
20.16%
Spread over hurdle
(1.20%)