4.669
Revenue¥B
57.40
57.14
58.88
59.90
61.61
62.38
64.23
64.84
65.17
67.17
5.221
1.74%
1.79%
47
6.50
Revenue growth%
9.36
8.81
7.48
5.59
4.07
1.86
0.68
0.40
1.86
2.18
27.50
1.86
3.12
83
25.75
Gross margin%
7.76
6.86
4.13
2.80
0.40
0.46
0.40
1.42
3.20
3.13
28.40
1.42
2.97
25
27.85
Operating margin%
3.21
5.32
7.37
7.20
7.44
4.84
5.76
8.54
8.16
6.89
3.50
6.89
7.04
21
15.35
Net margin%
3.27
5.84
4.61
4.15
5.20
6.07
5.97
5.33
7.09
4.53
22.52
5.97
5.26
45
30.34
P/E ratio (avg)x
42.95
43.21
44.40
49.16
49.34
54.23
60.33
66.86
65.63
65.55
22.27
65.55
51.78
80
13.42
EV/EBITx
30.50
31.38
34.57
33.97
37.78
38.78
43.09
43.23
47.42
51.90
27.54
43.23
38.28
31
12.99
FCF yield (avg)%
14.49
15.51
15.36
13.01
12.01
12.03
10.04
11.60
14.07
12.71
28.21
12.03
12.86
40
16.59
FCF margin%
15.99
13.57
14.87
16.45
13.69
15.77
13.98
11.40
10.16
11.22
2.21
11.40
13.84
47
0.868
FCF / Net incomex
1.959
2.112
2.437
2.592
2.515
2.487
2.366
2.633
2.580
2.510
0.484
2.510
2.499
17
20.12
ROIC%
25.42
24.79
25.88
28.59
28.51
27.10
26.54
24.17
26.73
28.67
6.63
26.73
26.63
32
3.15
Return on equity%
16.23
17.02
14.84
12.43
13.43
13.63
10.93
11.71
9.22
6.97
19.54
10.93
12.93
22
18.90
Return on assets%
11.37
11.00
9.18
6.73
9.15
7.79
6.83
7.88
5.11
4.72
23.03
6.83
7.83
84
193.57
EPS¥
109.53
103.43
95.30
104.33
115.00
105.93
100.75
93.71
103.44
106.29
214.92
(1.56%)
0.01%
—
24.56
EPS growth%
20.07
20.88
20.21
21.52
20.82
18.60
18.67
19.67
21.76
23.31
15.12
19.67
20.52
90
174.61
Bookvalue per sh¥
313.05
360.78
339.50
330.98
372.77
383.32
440.12
502.34
568.17
539.92
65.35
7.69%
5.94%
—
301.34
FCF per share¥
395.96
391.29
427.02
475.63
495.28
485.17
464.41
519.06
529.78
559.10
273.40
2.45%
2.99%
—
71.58
Dividend per sh¥
171.38
157.24
154.45
163.67
155.94
158.18
149.04
130.90
144.57
140.70
110.05
(2.04%)
(1.26%)
—
13.56
Div yield (avg)%
4.75
7.18
4.58
3.05
1.28
3.12
5.02
7.04
9.51
6.77
9.21
6.77
4.89
28
3.27
Payout ratio%
26.96
27.79
25.72
25.02
25.94
27.34
25.98
24.89
25.65
25.04
27.05
25.65
25.83
80
83.90
Shares (diluted)M
69.56
65.62
70.82
71.72
65.11
57.14
62.61
63.22
60.96
59.14
85.44
(1.90%)
(2.32%)
36
2.03
Buyback yield%
13.63
14.65
17.20
15.42
16.58
13.83
13.70
14.44
11.96
8.98
24.44
13.70
14.13
51
0.736
D/E ratiox
1.366
1.461
1.399
1.451
1.462
1.386
1.250
1.347
1.361
1.286
0.874
1.347
1.376
69
37.45
Enterprise value¥B
22.56
20.77
19.01
19.89
19.13
19.01
19.73
16.74
16.82
15.73
3.901
(3.84%)
(4.27%)
33
16.48
LT debt¥B
92.63
90.24
101.8
108.8
112.5
129.0
143.5
147.9
143.9
140.3
29.45
4.51%
5.06%
25
Revenue
¥67.17B
1.79%
1.00×
Cost of revenue
¥47.02B
1.93%
1.01×
Operating expenses
¥11.43B
1.40%
0.96×
Goodwill & intangibles
16.71%
Spread over hurdle
30.22%