1.919
Revenue¥B
7.729
7.758
7.728
7.642
7.698
7.735
7.925
8.069
8.083
8.299
2.110
1.51%
0.86%
64
20.09
Revenue growth%
12.93
13.08
15.53
15.61
14.37
12.67
11.63
14.13
15.60
16.38
18.62
14.13
14.25
26
8.27
Gross margin%
13.61
11.89
9.59
12.52
14.84
16.49
16.17
18.15
17.23
15.64
14.11
16.49
15.24
49
21.99
Operating margin%
3.44
3.78
1.67
0.40
0.40
0.40
0.40
3.39
6.25
4.75
28.94
3.39
2.53
86
11.89
Net margin%
25.75
22.80
24.49
21.53
22.13
23.79
22.08
24.26
23.83
23.59
6.92
23.79
23.69
11
36.03
P/E ratio (avg)x
34.78
35.80
34.09
35.35
35.83
36.69
35.83
32.66
33.04
33.63
12.49
33.63
35.06
11
20.43
EV/EBITx
15.69
15.13
14.49
14.94
14.90
13.56
13.62
13.74
12.54
12.36
20.44
13.56
14.12
6
18.85
FCF yield (avg)%
13.72
14.44
13.91
12.62
15.12
13.44
14.80
12.87
13.42
11.94
24.08
13.42
13.58
74
7.79
FCF margin%
25.32
23.30
21.78
20.84
22.31
24.47
23.21
25.94
28.29
30.27
6.13
25.94
23.89
39
1.254
FCF / Net incomex
2.322
2.225
2.383
2.609
2.992
3.388
3.977
4.654
4.709
4.816
0.361
4.654
3.190
83
29.38
ROIC%
11.31
13.30
13.72
16.30
14.58
17.07
14.88
13.81
12.82
12.44
7.97
13.81
13.77
89
22.37
Return on equity%
22.79
25.01
24.46
26.45
28.13
29.18
28.31
28.90
27.62
25.42
29.86
28.31
27.03
51
22.35
Return on assets%
18.81
17.54
19.49
17.27
16.62
16.43
14.28
12.73
15.56
15.47
15.08
15.47
16.52
41
0.12
EPS¥
0.51
0.50
0.51
0.57
0.64
0.71
0.77
0.90
0.90
0.95
0.14
8.21%
6.40%
—
15.04
EPS growth%
24.85
27.26
25.55
26.53
25.79
24.55
24.67
22.94
21.22
23.05
24.12
23.05
24.76
14
0.51
Bookvalue per sh¥
0.18
0.20
0.21
0.22
0.22
0.20
0.23
0.24
0.24
0.28
0.25
5.18%
5.04%
—
0.11
FCF per share¥
0.27
0.26
0.26
0.25
0.28
0.26
0.24
0.21
0.23
0.25
0.23
(2.07%)
(0.17%)
—
0.41
Dividend per sh¥
0.65
0.65
0.75
0.91
1.07
1.06
1.05
1.22
1.47
1.59
0.46
8.30%
11.31%
—
14.69
Div yield (avg)%
28.58
29.61
29.50
27.25
27.70
28.34
30.89
29.87
28.34
28.20
9.41
28.34
28.46
39
11.08
Payout ratio%
19.25
20.08
20.08
22.99
22.91
23.80
24.42
26.18
28.36
26.24
23.73
26.18
23.39
76
3.277
Shares (diluted)B
4.470
4.528
4.864
4.917
5.062
5.821
6.408
7.257
8.620
9.848
3.281
14.24%
9.80%
45
3.26
Buyback yield%
25.37
25.10
27.08
28.22
29.34
27.32
26.83
26.87
24.81
25.64
14.23
26.83
26.85
41
1.501
D/E ratiox
1.426
1.394
1.369
1.360
1.404
1.494
1.723
1.841
2.117
2.175
1.220
1.841
1.460
13
2.001
Enterprise value¥B
5.928
6.368
6.256
6.909
6.457
6.291
5.944
5.774
6.211
6.647
3.744
0.58%
0.72%
89
5.183
LT debt¥B
1.660
1.611
1.691
1.640
1.463
1.329
1.312
1.369
1.396
1.264
2.489
(2.88%)
(2.44%)
48
Revenue
¥8.299B
0.86%
1.00×
Cost of revenue
¥4.949B
0.87%
1.00×
Operating expenses
¥1.600B
0.54%
0.97×
Goodwill & intangibles
20.39%
Spread over hurdle
13.08%