8.970
Revenue¥B
6.632
6.970
7.354
7.544
7.955
8.344
8.476
8.825
9.233
9.479
9.822
3.57%
3.76%
37
17.91
Revenue growth%
18.10
18.06
20.16
17.59
16.47
19.20
17.57
19.61
21.66
21.26
23.33
19.61
18.65
16
10.32
Gross margin%
27.20
26.53
27.57
25.02
23.77
22.31
24.55
23.89
23.69
23.67
15.04
23.69
24.22
53
10.90
Operating margin%
16.42
15.96
17.79
19.72
17.60
20.40
20.74
20.96
18.16
19.29
23.76
20.40
18.73
38
11.09
Net margin%
16.86
14.02
15.14
15.77
14.41
15.60
17.38
16.81
15.42
17.34
28.97
16.81
15.69
93
30.13
P/E ratio (avg)x
29.03
30.04
30.45
29.72
32.62
31.15
30.86
34.31
37.63
42.03
36.50
34.31
31.01
7
11.45
EV/EBITx
20.13
21.13
21.53
20.66
19.87
18.57
19.20
18.59
20.76
21.54
34.32
19.20
20.39
37
17.37
FCF yield (avg)%
23.01
20.41
20.11
20.50
19.38
20.14
19.55
17.06
18.36
18.32
10.16
18.36
19.83
36
26.42
FCF margin%
26.51
26.87
27.94
26.33
28.23
26.47
26.10
24.05
25.23
24.07
10.16
25.23
26.40
61
0.325
FCF / Net incomex
2.608
3.063
3.391
3.339
3.240
3.607
3.970
4.232
4.154
4.944
1.681
4.154
3.499
57
8.86
ROIC%
17.15
19.50
18.84
18.20
19.61
17.68
19.88
18.24
17.82
20.82
24.57
18.24
18.54
13
29.73
Return on equity%
7.50
7.14
9.80
8.35
8.15
8.70
6.89
9.77
12.37
13.34
27.30
9.77
8.52
36
8.47
Return on assets%
21.02
22.95
20.81
20.99
20.33
21.36
20.51
22.96
25.83
23.51
29.71
22.96
21.19
54
1.17
EPS¥
1.61
1.90
2.21
2.22
2.16
2.11
2.39
2.59
2.82
2.98
1.28
6.63%
6.17%
—
10.80
EPS growth%
29.05
26.54
26.75
27.66
26.63
27.51
30.14
29.18
31.48
29.48
5.14
29.48
28.35
53
2.22
Bookvalue per sh¥
0.69
0.66
0.67
0.61
0.53
0.47
0.50
0.47
0.50
0.47
1.12
(2.32%)
(4.55%)
—
0.54
FCF per share¥
1.68
1.62
1.63
1.54
1.52
1.63
1.67
1.88
1.76
1.87
1.31
4.23%
0.71%
—
1.64
Dividend per sh¥
2.32
2.33
2.56
2.86
3.07
2.87
2.86
2.79
3.25
3.23
1.18
0.99%
2.80%
—
25.96
Div yield (avg)%
24.26
25.96
28.84
27.45
25.88
28.03
29.13
27.80
29.90
31.65
19.15
29.13
27.91
26
24.37
Payout ratio%
12.08
9.18
6.55
5.66
6.29
8.93
6.60
4.88
2.05
1.95
14.53
4.88
6.42
92
1.246
Shares (diluted)B
1.432
1.368
1.382
1.458
1.414
1.650
1.900
1.962
1.903
1.899
1.276
6.08%
2.70%
72
7.71
Buyback yield%
27.92
25.18
24.26
22.75
19.90
18.13
15.73
15.09
17.08
19.20
9.43
17.08
19.55
27
1.426
D/E ratiox
0.143
0.128
0.136
0.128
0.121
0.113
0.097
0.093
0.083
0.089
0.951
0.093
0.117
30
3.870
Enterprise value¥B
4.263
4.383
4.268
3.995
4.141
4.123
3.901
4.104
3.889
3.647
6.584
(2.51%)
(1.00%)
13
7.692
LT debt¥B
9.836
10.63
10.38
10.05
9.289
8.807
8.431
9.123
9.054
10.18
12.16
1.85%
0.13%
86
Revenue
¥9.479B
3.76%
1.00×
Cost of revenue
¥6.233B
3.62%
0.99×
Operating expenses
¥1.859B
3.98%
1.02×
Spread over hurdle
10.77%