13.56
Revenue¥B
10.94
11.86
12.99
13.83
14.58
15.94
17.22
18.21
19.34
20.43
14.20
6.98%
7.39%
16
9.81
Revenue growth%
8.95
6.60
7.41
4.82
4.85
2.80
2.62
0.55
3.40
3.92
15.16
2.80
4.37
25
20.05
Gross margin%
10.47
12.36
13.87
14.73
17.22
17.84
19.61
21.71
18.98
17.92
14.22
18.98
17.53
59
21.69
Operating margin%
32.45
34.89
33.26
31.07
31.26
33.61
32.65
32.23
31.43
33.79
18.02
32.65
32.55
32
23.75
Net margin%
19.41
18.19
20.90
21.11
20.90
20.92
18.90
16.97
19.24
19.41
15.24
19.24
19.41
37
7.697
P/E ratio (avg)x
32.77
36.36
39.03
43.05
38.43
37.79
38.07
34.58
36.28
40.04
14.73
37.79
37.93
57
37.54
EV/EBITx
60.38
67.39
73.51
86.51
83.17
90.71
88.83
94.49
93.78
90.77
12.29
90.77
87.67
65
19.82
FCF yield (avg)%
17.21
19.47
18.41
18.54
18.32
17.92
19.48
16.97
14.30
13.01
2.62
16.97
18.12
29
2.07
FCF margin%
18.46
20.97
19.43
20.97
23.77
22.97
24.07
21.21
22.99
24.08
11.47
22.99
22.09
48
1.247
FCF / Net incomex
1.270
1.251
1.358
1.477
1.519
1.350
1.457
1.387
1.455
1.552
0.813
1.455
1.421
41
9.73
ROIC%
7.00
6.54
3.73
1.33
0.40
0.40
0.40
0.40
3.00
3.03
14.35
0.40
2.16
65
28.73
Return on equity%
22.70
19.98
21.91
21.44
19.89
22.28
24.73
25.46
26.32
27.15
21.28
25.46
22.49
23
5.41
Return on assets%
16.91
15.10
14.96
14.51
15.94
18.05
18.19
18.57
16.95
13.97
14.37
18.05
16.43
11
2.71
EPS¥
0.91
0.81
0.74
0.65
0.68
0.61
0.61
0.61
0.52
0.46
2.79
(7.57%)
(7.14%)
—
23.54
EPS growth%
3.91
4.26
5.35
7.27
5.36
5.86
3.85
5.80
5.98
5.74
16.47
5.80
5.55
66
1.67
Bookvalue per sh¥
0.91
0.99
0.97
1.05
1.01
0.89
0.93
0.94
0.96
0.89
0.74
(2.51%)
0.50%
—
1.04
FCF per share¥
0.63
0.62
0.72
0.74
0.80
0.87
0.83
0.86
0.80
0.84
1.77
1.04%
4.40%
—
1.66
Dividend per sh¥
3.03
3.50
4.25
4.83
5.19
5.84
6.58
7.30
8.49
8.78
0.98
11.06%
11.08%
—
20.14
Div yield (avg)%
2.43
2.70
1.52
1.20
0.54
1.44
3.13
4.57
4.48
2.38
9.26
3.13
2.40
62
10.62
Payout ratio%
8.33
10.53
13.29
11.75
9.53
10.67
8.21
9.54
8.51
10.13
24.07
9.54
9.83
59
2.196
Shares (diluted)B
2.721
2.808
2.989
3.495
3.669
4.087
4.429
4.685
4.391
4.477
2.143
4.06%
5.02%
39
12.55
Buyback yield%
5.61
5.72
6.04
3.48
1.40
1.47
2.26
2.06
1.81
0.97
12.82
1.81
2.16
46
1.628
D/E ratiox
0.675
0.672
0.623
0.608
0.633
0.586
0.644
0.657
0.717
0.742
1.671
0.657
0.651
72
13.14
Enterprise value¥B
6.650
6.634
6.380
5.826
5.306
5.129
5.408
5.643
5.241
5.272
8.397
(0.13%)
(2.59%)
35
1.596
LT debt¥B
28.65
28.30
30.48
30.97
37.49
41.19
49.73
51.38
52.52
55.18
6.744
8.04%
7.17%
67
Revenue
¥20.43B
7.39%
1.00×
Cost of revenue
¥9.716B
7.48%
1.01×
Operating expenses
¥4.954B
7.69%
1.03×
Spread over hurdle
56.00%