18.05
Revenue¥B
15.26
16.39
17.03
18.24
18.81
19.89
21.06
22.74
24.15
25.76
18.97
6.49%
5.88%
17
12.81
Revenue growth%
29.91
30.94
28.40
27.07
29.13
31.67
33.98
36.39
36.55
36.32
5.53
36.32
31.30
15
28.13
Gross margin%
31.55
33.40
34.57
34.62
36.97
34.61
32.48
35.45
32.68
31.24
17.22
32.68
33.98
12
13.92
Operating margin%
19.41
18.45
20.77
19.78
17.15
14.59
16.40
18.50
18.09
15.55
23.68
16.40
18.27
38
3.07
Net margin%
2.82
1.02
2.25
4.85
2.09
3.65
4.45
5.24
5.48
2.74
22.63
4.45
3.24
11
33.22
P/E ratio (avg)x
28.50
32.22
30.81
33.59
33.74
36.00
41.10
45.43
49.38
56.47
32.32
45.43
34.87
8
26.07
EV/EBITx
32.50
35.30
39.63
39.78
41.88
47.86
56.85
59.29
70.47
78.35
36.32
59.29
44.87
53
28.43
FCF yield (avg)%
11.69
13.47
11.61
12.82
10.55
10.47
8.33
5.42
7.32
7.53
6.08
7.53
10.51
53
10.05
FCF margin%
8.26
6.03
9.00
11.60
11.82
9.12
12.12
12.95
13.45
15.49
20.14
12.95
11.71
5
1.745
FCF / Net incomex
0.250
0.258
0.252
0.254
0.255
0.278
0.275
0.317
0.336
0.385
0.630
0.317
0.266
50
5.08
ROIC%
3.07
4.10
4.79
5.69
3.46
5.92
4.41
2.82
5.49
2.62
14.35
4.41
4.26
90
9.33
Return on equity%
11.50
13.07
14.67
16.47
17.11
17.17
18.45
16.02
13.83
11.80
10.14
16.02
15.34
85
13.77
Return on assets%
26.11
25.04
24.66
23.98
24.61
22.16
23.51
21.67
21.56
22.61
3.21
22.16
23.74
50
201.37
EPS¥
171.83
176.78
203.60
196.74
196.93
230.23
227.84
258.25
288.52
309.74
215.36
9.48%
6.93%
—
26.38
EPS growth%
11.36
11.58
12.37
13.27
10.49
10.69
10.62
8.49
10.63
9.08
5.23
10.62
10.66
27
187.18
Bookvalue per sh¥
93.66
108.64
105.02
122.23
133.65
136.63
150.87
160.46
165.25
166.45
193.30
4.49%
6.34%
—
73.58
FCF per share¥
100.82
97.21
100.61
105.91
99.38
88.91
89.27
85.74
72.56
72.37
109.91
(6.14%)
(2.70%)
—
214.58
Dividend per sh¥
147.99
169.95
170.52
162.18
172.73
164.32
167.00
186.00
214.38
225.44
88.06
5.47%
5.31%
—
17.69
Div yield (avg)%
0.40
0.40
0.40
1.85
0.40
0.40
0.40
1.59
0.40
1.23
26.95
0.40
0.40
26
4.69
Payout ratio%
8.74
6.66
4.20
4.11
6.57
6.10
6.84
5.00
2.15
1.44
22.31
5.00
5.55
54
80.36
Shares (diluted)M
60.11
61.23
57.18
60.30
53.16
48.84
51.14
54.87
51.55
46.08
78.70
(2.82%)
(4.00%)
94
11.55
Buyback yield%
23.32
22.55
25.00
27.24
28.12
29.74
27.70
30.45
30.32
31.91
4.63
30.32
27.91
55
1.492
D/E ratiox
0.567
0.650
0.634
0.711
0.722
0.810
0.844
0.826
0.878
0.975
1.570
0.844
0.766
15
22.00
Enterprise value¥B
14.61
14.68
13.16
12.06
10.34
11.08
10.24
8.764
8.227
7.677
12.29
(5.79%)
(6.80%)
51
24.90
LT debt¥B
8.706
8.418
7.800
8.155
8.833
8.926
8.880
8.602
8.940
8.473
23.39
(0.83%)
0.43%
84
Revenue
¥25.76B
5.88%
1.00×
Cost of revenue
¥17.22B
5.98%
1.01×
Operating expenses
¥3.926B
5.80%
0.99×
Spread over hurdle
(1.57%)