20.08
Revenue¥B
17.45
18.52
19.60
19.90
20.36
20.71
21.93
23.12
23.83
25.31
21.69
4.45%
4.31%
16
15.21
Revenue growth%
7.38
5.95
3.54
3.73
1.47
1.25
1.69
1.99
3.41
1.73
24.94
1.73
2.70
89
4.00
Gross margin%
10.53
8.00
9.49
12.37
13.59
14.95
13.71
13.73
11.84
10.02
7.02
13.71
12.10
82
29.50
Operating margin%
6.34
4.12
6.69
4.46
7.00
4.94
2.61
4.59
1.70
4.44
13.42
4.44
4.52
57
28.17
Net margin%
17.74
18.08
16.99
14.71
13.85
16.82
15.74
18.13
16.03
14.35
29.18
16.03
16.42
42
19.12
P/E ratio (avg)x
11.49
11.48
11.61
12.09
12.01
11.14
11.06
11.55
12.20
12.65
10.47
11.55
11.58
28
6.642
EV/EBITx
33.25
34.60
40.02
38.82
43.55
48.04
53.79
55.92
60.58
58.68
26.12
55.92
45.80
32
4.59
FCF yield (avg)%
13.49
11.30
9.24
8.09
7.54
5.25
3.69
1.13
2.30
2.56
26.75
2.56
6.40
62
12.06
FCF margin%
24.29
25.89
27.65
25.16
27.04
24.53
21.98
23.35
20.76
22.59
12.04
22.59
24.41
66
0.109
FCF / Net incomex
1.464
1.600
1.752
1.716
1.711
1.876
1.959
1.802
1.965
2.232
1.184
1.959
1.777
57
3.28
ROIC%
17.44
15.09
14.89
17.64
14.93
13.06
15.63
17.13
16.47
15.87
12.49
15.87
15.75
93
22.62
Return on equity%
10.79
10.96
9.25
11.38
13.37
13.36
11.84
9.53
11.72
12.67
10.76
11.84
11.55
63
25.05
Return on assets%
25.77
25.63
24.24
25.57
23.74
21.95
23.33
22.28
24.69
25.73
10.91
23.33
24.47
12
3.40
EPS¥
1.64
1.41
1.26
1.37
1.29
1.14
1.20
1.22
1.29
1.33
3.69
0.63%
(1.43%)
—
8.57
EPS growth%
27.45
28.51
27.67
29.01
28.43
31.33
29.94
27.41
25.24
25.41
22.67
27.41
28.05
56
6.74
Bookvalue per sh¥
9.51
9.81
9.69
9.71
10.70
12.13
12.82
11.88
11.25
10.80
1.93
0.19%
1.21%
—
7.06
FCF per share¥
2.44
2.26
2.39
2.35
2.54
2.62
2.46
2.40
2.30
2.20
2.74
(2.88%)
(1.52%)
—
6.00
Dividend per sh¥
5.70
5.32
6.03
5.89
6.66
7.12
6.68
7.25
7.66
7.70
8.60
2.93%
3.07%
—
21.02
Div yield (avg)%
9.62
6.81
7.51
4.76
4.42
1.78
3.22
3.05
4.61
6.76
28.41
3.22
4.68
9
7.29
Payout ratio%
11.60
11.52
14.24
13.97
12.70
9.73
9.94
11.40
13.78
15.70
3.21
11.40
12.15
39
1.722
Shares (diluted)B
2.731
2.961
3.143
3.479
4.101
4.470
5.275
5.108
6.016
5.857
1.717
7.39%
8.94%
73
3.44
Buyback yield%
5.21
8.21
8.43
9.08
8.66
10.83
10.21
8.56
9.70
11.68
28.78
10.21
8.87
33
1.278
D/E ratiox
1.503
1.445
1.698
1.716
2.029
1.962
2.003
2.229
2.623
3.044
1.665
2.229
1.983
88
7.072
Enterprise value¥B
35.90
38.48
38.13
44.03
50.63
53.68
54.98
51.82
51.88
58.75
3.794
3.02%
6.25%
87
7.743
LT debt¥B
15.59
17.12
18.34
17.23
17.91
19.86
19.51
19.22
20.25
21.21
7.823
3.44%
4.59%
9
Revenue
¥25.31B
4.31%
1.00×
Cost of revenue
¥16.83B
4.20%
0.99×
Operating expenses
¥4.857B
4.35%
1.00×
Spread over hurdle
53.25%