32.41
Revenue¥B
36.11
37.31
37.75
39.42
39.89
41.55
42.50
43.66
46.21
48.43
35.19
3.95%
3.55%
9
26.80
Revenue growth%
4.11
2.60
4.10
4.22
6.26
3.61
0.81
0.40
0.40
0.40
23.21
0.40
3.11
69
20.75
Gross margin%
31.56
29.95
29.64
26.95
27.73
30.47
32.83
30.88
28.00
29.78
23.58
30.47
29.86
49
7.82
Operating margin%
27.24
25.40
25.19
25.58
24.41
26.91
29.65
29.27
28.38
30.96
8.47
29.27
27.07
86
14.22
Net margin%
24.91
26.55
27.08
27.50
28.56
28.87
28.14
28.74
30.37
28.52
17.94
28.74
28.33
80
37.53
P/E ratio (avg)x
32.68
31.93
29.26
28.85
32.91
35.70
33.19
32.49
29.79
34.06
16.53
33.19
32.59
17
21.28
EV/EBITx
21.74
21.32
24.11
23.58
25.36
24.97
28.47
31.31
34.37
37.40
26.11
31.31
25.17
10
5.23
FCF yield (avg)%
5.88
3.62
0.97
0.40
3.26
5.38
6.26
7.01
5.00
5.42
26.72
5.42
5.19
87
8.34
FCF margin%
6.80
7.77
7.91
8.84
8.13
10.29
11.26
13.27
14.23
14.22
16.97
13.27
9.56
64
1.371
FCF / Net incomex
0.547
0.582
0.573
0.550
0.612
0.546
0.582
0.535
0.559
0.583
1.343
0.559
0.566
89
22.34
ROIC%
25.45
25.76
27.25
26.78
29.62
29.22
30.42
32.57
31.59
31.90
20.50
31.59
29.42
60
18.66
Return on equity%
24.01
25.96
25.10
27.13
28.21
28.57
30.76
32.63
32.21
29.73
25.95
30.76
28.39
89
9.59
Return on assets%
12.20
14.39
14.69
16.19
16.04
13.76
14.51
13.64
13.68
10.70
28.04
13.68
14.07
43
2.23
EPS¥
4.38
5.26
5.89
7.04
7.79
7.80
8.55
8.91
10.37
11.66
2.49
8.41%
11.14%
—
2.95
EPS growth%
28.45
29.00
27.10
24.72
23.76
25.74
22.82
23.85
23.53
21.15
25.09
23.53
24.28
61
4.85
Bookvalue per sh¥
6.54
6.84
7.01
7.19
7.57
7.74
7.66
7.65
9.01
9.99
2.01
5.71%
4.36%
—
7.52
FCF per share¥
5.19
4.89
4.39
4.86
5.32
5.54
4.92
4.92
4.59
4.48
1.61
(3.37%)
(2.46%)
—
3.31
Dividend per sh¥
6.12
5.88
5.75
5.36
5.30
4.79
4.72
4.10
3.64
4.00
4.30
(5.47%)
(3.65%)
—
29.56
Div yield (avg)%
15.81
12.99
13.12
16.04
13.06
10.34
10.56
11.68
11.65
9.98
6.91
10.56
12.33
39
18.62
Payout ratio%
24.22
26.88
24.95
23.61
24.38
23.96
22.74
21.60
23.84
24.92
28.96
23.84
24.09
17
1.770
Shares (diluted)B
2.497
2.536
2.811
2.937
3.122
3.463
3.240
3.713
4.237
4.592
1.715
8.02%
7.84%
70
21.40
Buyback yield%
12.30
11.16
13.57
14.32
17.24
14.51
16.92
14.50
17.24
17.67
14.01
16.92
14.50
17
1.423
D/E ratiox
2.636
2.620
2.887
2.930
2.981
3.536
3.544
4.184
4.939
5.542
1.503
4.184
3.259
15
25.97
Enterprise value¥B
18.31
17.48
16.12
13.65
13.78
14.64
14.53
13.03
13.54
14.35
35.35
0.81%
(2.62%)
85
19.79
LT debt¥B
40.25
47.88
46.84
48.07
48.99
57.47
60.77
60.39
59.73
66.94
37.02
6.44%
5.44%
50
Revenue
¥48.43B
3.55%
1.00×
Cost of revenue
¥28.02B
3.63%
1.01×
Operating expenses
¥11.97B
3.20%
0.97×
Property and equipment
15.98%
Goodwill & intangibles
14.65%
Spread over hurdle
(3.13%)