7.108
Revenue¥B
15.45
15.57
15.41
15.68
15.45
15.72
15.54
15.41
15.43
15.70
7.257
0.32%
0.03%
15
4.29
Revenue growth%
8.13
6.05
4.21
2.80
3.15
0.59
0.40
0.41
0.40
0.40
3.65
0.40
1.69
90
12.04
Gross margin%
12.82
13.25
15.14
17.78
15.38
18.10
20.00
22.92
19.98
21.11
22.66
20.00
17.94
6
12.69
Operating margin%
24.43
23.40
20.44
19.77
20.72
18.92
20.76
20.77
21.30
21.04
8.00
20.77
20.77
25
14.05
Net margin%
6.59
3.92
6.63
8.98
9.01
11.37
13.10
15.86
17.69
19.50
21.88
15.86
10.19
6
14.96
P/E ratio (avg)x
29.01
33.99
36.61
35.06
41.06
40.54
41.06
45.44
49.53
52.40
37.72
45.44
40.80
37
31.05
EV/EBITx
27.86
29.27
27.46
28.30
28.84
29.93
31.92
31.53
29.93
29.45
33.47
29.93
29.36
77
20.19
FCF yield (avg)%
5.79
5.41
4.35
7.27
5.96
6.41
4.24
2.67
4.32
5.20
24.52
4.32
5.30
26
13.63
FCF margin%
3.33
1.70
4.42
3.97
3.96
5.10
2.19
2.13
1.71
1.67
22.55
2.13
2.76
30
0.568
FCF / Net incomex
2.041
2.246
2.153
2.002
1.831
1.785
2.012
2.161
2.277
2.132
0.792
2.132
2.086
51
24.03
ROIC%
10.80
13.55
14.53
15.79
17.66
20.27
19.08
20.37
17.79
18.47
8.21
19.08
17.72
43
22.53
Return on equity%
22.66
24.77
25.50
23.53
25.94
24.76
23.17
25.93
26.72
25.98
23.57
25.93
25.14
92
25.62
Return on assets%
18.60
20.78
23.47
20.97
18.23
17.17
16.35
18.72
20.06
18.62
3.67
18.62
18.67
83
136.59
EPS¥
159.14
155.35
135.68
140.50
141.36
144.10
152.42
150.87
149.21
151.25
147.66
1.36%
(0.28%)
—
16.96
EPS growth%
18.83
18.02
20.31
22.90
25.32
27.70
28.21
26.26
25.32
22.45
4.54
26.26
24.11
40
40.37
Bookvalue per sh¥
149.33
148.16
165.72
174.36
170.65
166.12
192.62
218.94
229.14
221.21
36.53
5.33%
3.41%
—
35.56
FCF per share¥
116.33
131.95
152.85
168.44
165.46
175.04
170.34
197.04
189.31
207.62
119.58
4.64%
6.82%
—
103.91
Dividend per sh¥
48.09
49.71
55.04
60.40
70.74
67.81
71.20
68.00
78.56
91.73
43.27
5.33%
7.13%
—
23.51
Div yield (avg)%
24.37
23.05
23.59
24.12
22.86
20.27
18.42
17.92
18.81
21.21
9.12
18.81
22.04
37
3.42
Payout ratio%
21.06
21.41
21.92
22.09
21.40
18.45
17.05
18.08
20.02
18.16
29.81
18.16
20.54
15
120.9
Shares (diluted)M
128.4
124.3
112.2
112.5
122.5
121.7
107.5
117.6
126.3
119.7
118.0
(0.47%)
0.35%
34
14.06
Buyback yield%
7.53
5.86
5.02
3.79
4.60
6.62
4.19
7.09
4.28
4.03
29.50
4.28
4.81
20
1.451
D/E ratiox
1.240
1.275
1.255
1.346
1.347
1.373
1.665
1.937
2.302
2.384
1.205
1.937
1.360
68
10.40
Enterprise value¥B
18.05
18.04
16.55
15.40
14.20
15.04
14.84
15.36
14.43
15.83
5.815
2.19%
(0.69%)
34
16.30
LT debt¥B
15.01
17.59
17.28
17.07
19.42
21.85
24.37
25.84
25.26
24.98
14.97
5.17%
6.15%
53
Revenue
¥15.70B
0.03%
1.00×
Cost of revenue
¥7.899B
0.29%
1.03×
Operating expenses
¥3.376B
(0.06%)
0.99×
Property and equipment
16.95%
Goodwill & intangibles
15.71%
Spread over hurdle
18.66%