6.566
Revenue¥B
6.430
6.511
6.471
6.486
6.537
6.514
6.729
6.722
6.691
6.849
6.818
0.94%
0.72%
71
9.99
Revenue growth%
18.96
16.54
14.15
14.53
17.16
18.40
15.93
14.26
13.38
11.07
14.84
14.26
15.23
79
16.42
Gross margin%
2.77
4.47
2.56
2.25
2.89
4.27
3.79
1.12
1.80
4.50
2.59
3.79
2.83
49
11.99
Operating margin%
3.62
6.18
8.48
11.21
12.14
9.89
7.06
7.43
9.44
11.58
2.87
9.44
8.96
75
6.26
Net margin%
8.93
11.01
11.04
8.97
8.79
9.58
8.42
9.67
11.07
8.39
11.41
9.58
9.27
71
12.12
P/E ratio (avg)x
11.20
11.64
10.64
10.07
9.450
8.901
9.479
9.656
8.795
8.174
24.43
8.901
9.568
9
19.56
EV/EBITx
32.23
32.01
33.02
34.08
36.66
36.71
41.28
46.66
49.16
58.70
27.76
46.66
36.69
53
3.82
FCF yield (avg)%
3.07
5.32
5.58
8.07
5.54
3.67
0.90
0.98
0.44
0.40
14.12
0.90
3.37
36
4.66
FCF margin%
21.23
23.82
21.88
19.76
21.96
23.09
21.36
23.28
23.97
21.26
15.47
23.09
21.92
30
1.216
FCF / Net incomex
1.450
1.615
1.476
1.361
1.480
1.625
1.616
1.760
2.008
2.247
1.203
1.760
1.616
27
16.50
ROIC%
3.49
3.29
1.55
0.40
1.83
0.40
0.40
0.40
2.46
4.34
23.07
0.40
1.69
30
2.38
Return on equity%
16.11
15.44
16.48
13.72
12.25
11.31
9.51
8.38
8.56
6.86
6.28
8.56
11.78
42
5.97
Return on assets%
26.28
26.96
25.87
27.60
25.09
24.67
25.10
27.75
29.32
31.49
23.81
27.75
26.62
30
1.58
EPS¥
3.58
3.98
3.90
4.56
5.26
5.95
6.28
6.49
6.29
6.49
1.68
4.29%
7.71%
—
8.01
EPS growth%
7.96
8.14
9.39
10.68
12.99
13.01
10.21
7.79
10.62
9.92
18.68
10.21
10.07
25
1.08
Bookvalue per sh¥
0.57
0.62
0.68
0.68
0.66
0.62
0.68
0.73
0.85
0.93
0.72
7.03%
6.06%
—
2.17
FCF per share¥
0.41
0.43
0.40
0.34
0.35
0.36
0.32
0.31
0.32
0.33
1.18
(1.08%)
(3.07%)
—
1.90
Dividend per sh¥
3.16
3.42
3.84
3.55
3.73
3.65
3.44
3.42
3.32
3.52
1.32
(1.16%)
1.10%
—
10.18
Div yield (avg)%
26.41
26.73
25.04
26.38
26.39
29.19
27.15
27.19
25.75
27.54
13.21
27.19
26.57
56
6.61
Payout ratio%
17.19
15.10
16.80
15.01
12.01
9.95
8.20
9.61
10.86
13.45
5.52
9.95
12.73
38
1.250
Shares (diluted)B
1.009
1.013
1.121
1.069
0.978
0.970
0.923
0.912
0.925
0.986
1.292
0.16%
(0.47%)
22
3.47
Buyback yield%
20.77
20.08
20.01
19.67
19.55
19.49
20.88
22.12
19.52
18.21
13.26
19.52
19.84
30
0.127
D/E ratiox
2.131
2.198
2.335
2.448
2.509
2.313
2.215
2.066
2.002
2.142
1.608
2.142
2.207
30
3.170
Enterprise value¥B
5.208
5.256
5.732
5.732
5.788
6.147
6.292
5.793
5.753
5.391
2.353
(1.41%)
(0.06%)
15
1.620
LT debt¥B
4.611
5.133
5.407
6.052
6.656
6.689
6.797
7.903
8.158
8.176
6.944
4.20%
6.10%
56
Revenue
¥6.849B
0.72%
1.00×
Cost of revenue
¥4.794B
0.72%
1.00×
Operating expenses
¥1.120B
(0.22%)
0.91×
Spread over hurdle
(0.76%)