15.29
Revenue¥B
8.128
8.797
9.477
9.984
10.48
11.14
12.13
13.10
13.85
14.57
16.14
6.80%
6.71%
14
29.07
Revenue growth%
25.95
26.42
25.16
25.40
28.11
30.38
32.70
31.58
33.56
32.95
29.14
32.70
29.24
93
4.52
Gross margin%
8.24
8.80
6.52
8.34
7.16
7.49
6.15
4.89
5.29
7.04
7.83
6.15
7.10
62
11.50
Operating margin%
10.61
10.88
13.23
11.30
14.13
11.18
10.32
12.60
10.60
11.91
13.95
11.18
11.24
55
21.58
Net margin%
6.50
6.20
5.37
5.79
8.63
8.33
7.08
7.34
7.35
10.01
19.52
7.35
7.21
21
15.19
P/E ratio (avg)x
42.28
42.27
44.20
46.21
47.13
57.10
61.89
61.54
60.54
69.84
10.67
61.54
52.12
45
27.84
EV/EBITx
32.50
37.68
42.41
47.79
56.70
62.88
66.74
65.36
69.57
81.71
8.360
66.74
59.79
56
15.78
FCF yield (avg)%
24.80
25.25
25.73
26.73
25.54
23.01
24.64
27.39
24.82
26.55
5.47
24.82
25.39
83
17.81
FCF margin%
35.71
35.39
36.92
37.51
36.41
37.88
36.98
35.18
37.09
38.02
20.17
37.09
36.95
80
0.409
FCF / Net incomex
1.735
1.566
1.757
1.593
1.768
1.853
2.028
2.269
2.533
2.734
1.477
2.269
1.811
15
17.71
ROIC%
9.15
9.81
7.39
5.41
2.90
5.67
4.08
5.98
8.09
6.02
2.71
5.98
6.00
53
24.14
Return on equity%
16.68
15.72
13.00
10.04
9.76
8.75
9.96
7.80
8.85
10.87
3.02
8.85
10.00
92
14.28
Return on assets%
23.54
21.48
21.14
22.20
21.11
21.77
24.76
24.28
21.47
22.88
5.53
22.88
21.99
91
4.20
EPS¥
3.29
3.04
3.34
3.40
3.59
3.94
3.68
3.88
4.09
4.13
4.42
2.84%
2.17%
—
9.50
EPS growth%
19.48
16.54
15.46
15.41
14.63
16.63
15.53
16.52
19.33
18.21
28.13
16.63
16.53
39
4.81
Bookvalue per sh¥
5.60
5.22
5.16
5.18
5.62
5.91
5.14
4.68
4.09
3.95
3.76
(6.81%)
(3.32%)
—
3.76
FCF per share¥
4.67
4.60
5.19
5.26
5.18
6.14
6.19
6.79
8.19
8.09
2.38
9.32%
6.68%
—
2.50
Dividend per sh¥
2.34
2.80
2.85
2.97
3.15
3.60
3.63
4.00
3.97
4.67
3.15
8.19%
7.07%
—
27.82
Div yield (avg)%
7.39
5.00
2.51
4.79
6.06
4.10
2.65
0.40
0.40
2.44
28.24
2.44
3.37
48
6.71
Payout ratio%
20.04
17.09
16.39
14.48
15.50
18.19
15.37
14.76
16.08
17.77
21.11
16.08
16.24
16
0.868
Shares (diluted)B
1.378
1.324
1.520
1.731
2.000
2.163
2.526
2.980
2.878
2.977
0.854
8.28%
9.50%
37
18.10
Buyback yield%
28.77
29.57
29.50
27.95
30.40
30.92
30.40
32.87
35.11
32.55
13.78
32.55
30.40
85
1.271
D/E ratiox
1.531
1.696
1.723
1.862
1.663
1.867
1.991
2.226
2.420
2.310
0.129
2.226
1.864
17
14.51
Enterprise value¥B
5.831
6.687
7.817
8.846
10.12
12.15
13.71
13.37
15.46
17.78
14.82
11.91%
12.40%
62
10.88
LT debt¥B
10.77
11.05
11.44
10.88
12.10
12.40
11.63
11.68
12.36
12.05
9.805
(0.08%)
0.53%
72
Revenue
¥14.57B
6.71%
1.00×
Cost of revenue
¥6.793B
6.45%
0.98×
Operating expenses
¥3.365B
6.69%
1.00×
Spread over hurdle
(0.67%)