6.258
Revenue¥B
25.49
25.53
25.40
25.47
26.37
27.53
27.91
28.02
28.25
6.665
6.680
2.09%
1.06%
50
12.08
Revenue growth%
19.13
21.47
19.22
16.91
17.86
15.35
13.31
12.80
12.11
14.60
14.85
13.31
17.12
49
25.19
Gross margin%
3.61
5.04
4.93
6.12
5.49
2.99
2.35
2.45
0.77
21.34
23.95
2.45
4.27
92
4.43
Operating margin%
18.83
19.08
18.06
18.43
19.95
20.10
18.47
18.02
17.98
16.04
11.70
18.47
18.65
43
20.83
Net margin%
7.61
5.62
5.47
4.20
5.83
5.39
7.03
7.65
10.22
21.27
7.64
7.03
6.43
76
30.47
P/E ratio (avg)x
9.971
9.715
9.548
9.014
9.438
9.073
8.526
8.649
8.155
36.30
20.81
8.649
9.256
23
11.65
EV/EBITx
36.92
35.67
38.45
42.77
46.82
47.24
50.60
53.56
51.13
12.08
28.22
50.60
44.79
57
17.71
FCF yield (avg)%
15.72
14.18
15.26
13.94
11.14
12.75
13.54
13.11
16.08
10.05
2.28
13.11
14.06
6
11.19
FCF margin%
11.80
11.59
9.56
6.88
5.61
3.65
0.98
2.58
1.26
9.98
19.67
2.58
6.24
55
1.393
FCF / Net incomex
0.132
0.126
0.115
0.123
0.128
0.139
0.134
0.127
0.135
1.514
0.169
0.134
0.130
61
28.88
ROIC%
12.28
15.25
15.02
12.45
14.17
14.60
17.56
15.34
13.08
17.67
4.85
14.60
14.39
47
8.79
Return on equity%
5.43
5.49
6.65
7.54
5.66
7.09
6.10
7.36
7.79
20.09
27.21
7.09
6.37
10
19.70
Return on assets%
26.07
23.86
26.30
28.49
27.42
30.10
28.83
27.04
28.42
12.66
28.51
28.42
27.46
52
366.65
EPS¥
148.78
158.40
149.32
160.14
172.85
191.06
195.27
190.98
214.24
391.84
430.01
5.99%
3.95%
—
22.30
EPS growth%
21.87
20.47
18.89
21.84
21.26
19.85
20.27
17.28
15.40
14.07
9.14
19.85
20.37
24
256.21
Bookvalue per sh¥
234.62
199.40
215.75
212.09
224.46
219.64
205.83
178.93
161.29
406.54
70.97
(5.33%)
(4.51%)
—
251.24
FCF per share¥
498.03
557.02
554.85
611.96
659.31
728.10
742.39
803.23
760.72
289.32
241.18
4.45%
5.08%
—
151.65
Dividend per sh¥
272.81
309.48
355.38
348.09
349.56
340.18
356.98
398.42
399.99
351.10
293.11
2.82%
4.35%
—
16.02
Div yield (avg)%
0.40
0.40
1.88
0.75
1.43
3.73
6.00
8.60
5.98
5.91
17.82
5.98
1.66
21
5.14
Payout ratio%
0.40
1.17
0.60
1.80
1.91
1.05
2.97
5.22
4.43
24.32
22.49
2.97
1.84
85
28.28
Shares (diluted)M
35.35
35.60
33.32
33.59
34.53
35.09
34.36
35.38
36.92
27.59
27.31
1.91%
1.62%
44
13.44
Buyback yield%
4.63
1.78
4.62
4.58
3.02
2.74
2.73
3.28
3.65
6.58
6.31
3.02
3.15
70
0.480
D/E ratiox
0.213
0.201
0.195
0.187
0.170
0.156
0.157
0.171
0.177
0.890
0.665
0.170
0.182
23
22.43
Enterprise value¥B
36.02
35.45
39.52
44.34
48.05
55.59
55.87
60.29
60.67
7.770
8.316
6.47%
7.31%
38
14.25
LT debt¥B
23.36
22.99
24.28
24.29
24.43
27.77
30.86
32.92
36.49
9.020
16.03
8.48%
6.66%
88
Revenue
¥28.25B
1.06%
1.00×
Cost of revenue
¥19.33B
1.39%
1.03×
Operating expenses
¥5.568B
0.65%
0.96×
Goodwill & intangibles
15.07%
Spread over hurdle
(0.23%)