19.19
Revenue¥B
13.46
14.43
15.95
17.26
18.46
20.25
22.39
24.79
26.42
29.03
20.43
9.47%
9.05%
44
29.03
Revenue growth%
27.52
29.96
28.46
29.01
26.55
24.39
23.35
25.66
24.77
22.82
24.93
24.39
26.10
67
3.72
Gross margin%
6.73
4.39
4.22
6.87
7.20
8.80
6.36
7.56
6.07
8.99
15.02
7.56
6.80
85
6.30
Operating margin%
11.69
9.41
10.30
10.25
9.16
6.33
6.84
6.10
3.34
4.71
23.95
6.10
8.00
24
29.69
Net margin%
25.46
27.38
24.65
27.52
29.91
27.85
29.15
27.05
25.19
25.09
20.51
27.05
27.21
41
7.895
P/E ratio (avg)x
39.60
44.89
45.25
43.38
41.58
45.76
50.54
57.26
64.55
65.34
27.13
57.26
45.50
7
27.86
EV/EBITx
37.63
40.33
43.46
45.95
50.68
56.75
63.63
73.00
84.39
89.54
36.57
73.00
53.71
53
13.69
FCF yield (avg)%
21.50
18.51
19.67
19.26
17.99
17.14
15.26
14.95
16.66
14.06
21.17
15.26
17.56
92
22.45
FCF margin%
29.81
30.82
28.44
28.99
29.29
26.80
27.24
27.88
30.73
30.75
21.35
27.88
29.14
29
1.398
FCF / Net incomex
1.253
1.159
1.023
1.018
1.111
1.062
1.118
1.140
0.987
0.904
1.522
1.062
1.086
80
21.30
ROIC%
19.83
17.17
18.32
17.97
18.34
17.26
19.25
20.40
21.76
21.29
19.77
20.40
18.79
32
10.70
Return on equity%
23.61
21.64
24.13
25.07
27.27
29.83
27.27
30.01
28.52
27.51
5.66
28.52
27.27
46
18.16
Return on assets%
8.57
10.33
11.27
12.59
12.81
14.77
16.66
16.28
16.61
16.16
23.44
16.28
13.79
92
10.85
EPS¥
8.51
8.40
7.74
7.12
6.10
5.30
5.53
5.46
5.07
5.52
11.57
(1.96%)
(4.00%)
—
8.69
EPS growth%
28.85
29.66
32.46
31.62
31.54
34.13
36.91
34.53
36.20
36.68
5.58
36.20
33.29
19
10.78
Bookvalue per sh¥
10.31
11.25
11.37
10.39
11.49
11.11
12.14
13.12
13.56
12.86
9.12
2.29%
3.53%
—
5.53
FCF per share¥
8.29
8.33
8.46
8.39
7.73
8.67
7.88
7.59
7.52
7.21
8.75
(1.39%)
(1.20%)
—
3.38
Dividend per sh¥
11.91
12.50
11.53
11.09
10.20
9.38
9.92
9.85
8.89
7.91
3.25
(4.97%)
(3.81%)
—
5.44
Div yield (avg)%
27.67
27.57
25.87
26.29
26.63
26.08
24.14
23.24
25.47
23.71
15.58
24.14
25.97
79
14.23
Payout ratio%
10.77
13.66
16.60
18.88
16.32
19.30
16.41
15.94
16.19
17.34
29.91
16.41
16.37
19
0.918
Shares (diluted)B
1.529
1.559
1.832
2.170
2.436
2.617
2.511
2.786
2.730
3.072
0.940
4.75%
8.80%
62
19.11
Buyback yield%
11.14
12.29
11.82
13.79
10.95
13.18
12.95
10.52
11.98
11.45
12.12
11.98
11.90
92
1.334
D/E ratiox
0.869
0.965
1.088
1.246
1.307
1.354
1.457
1.433
1.690
1.840
0.251
1.457
1.330
42
10.86
Enterprise value¥B
43.50
50.82
55.92
57.16
62.67
71.14
77.55
89.17
94.00
108.6
9.244
11.63%
10.06%
30
20.08
LT debt¥B
4.608
4.634
4.633
4.383
4.301
4.312
4.426
3.963
4.238
3.922
20.52
(1.83%)
(2.22%)
76
Revenue
¥29.03B
9.05%
1.00×
Cost of revenue
¥16.72B
9.08%
1.00×
Operating expenses
¥7.312B
8.87%
0.98×
Goodwill & intangibles
17.67%
Spread over hurdle
13.96%