4.977
Revenue¥B
8.586
8.819
9.082
9.003
8.965
8.981
9.063
9.321
9.194
9.144
5.453
0.40%
0.69%
27
27.11
Revenue growth%
0.96
0.40
1.74
0.40
0.40
2.56
2.50
5.40
5.87
4.06
19.70
4.06
2.12
25
28.23
Gross margin%
7.51
7.19
4.23
2.60
3.89
1.47
1.76
3.08
1.15
0.40
8.84
1.47
2.84
89
28.03
Operating margin%
18.47
20.03
22.26
20.36
23.30
20.44
17.78
18.63
19.94
19.64
26.73
19.64
19.99
34
2.98
Net margin%
25.57
27.47
29.11
28.80
27.34
26.40
26.23
28.79
30.77
32.46
8.08
28.79
28.13
70
27.53
P/E ratio (avg)x
8.730
9.428
9.320
8.294
8.379
9.008
9.691
9.138
9.715
9.435
8.783
9.435
9.229
25
24.09
EV/EBITx
8.432
7.913
8.510
8.482
8.042
7.894
7.110
8.036
7.498
7.016
13.13
7.498
7.975
95
5.92
FCF yield (avg)%
6.90
7.10
7.83
8.68
6.30
4.84
6.78
8.21
7.57
8.99
20.39
7.57
7.34
8
25.66
FCF margin%
22.42
25.26
26.30
23.66
22.33
19.78
18.33
20.75
20.04
19.11
12.50
19.78
21.54
34
0.928
FCF / Net incomex
0.122
0.105
0.091
0.094
0.098
0.086
0.076
0.076
0.080
0.087
1.441
0.080
0.089
21
13.33
ROIC%
20.11
17.99
15.24
16.65
14.81
13.88
10.99
10.48
8.27
11.17
15.69
10.99
14.35
7
16.34
Return on equity%
17.61
19.22
20.17
20.07
19.36
19.42
21.77
23.41
20.85
17.91
10.02
20.85
19.75
38
18.17
Return on assets%
28.87
30.80
30.07
29.91
30.68
30.28
29.30
32.12
32.56
35.22
29.99
32.12
30.48
63
1.02
EPS¥
1.46
1.60
1.84
1.81
1.99
2.23
2.60
2.44
2.47
2.87
1.07
7.55%
8.44%
—
29.75
EPS growth%
4.74
1.87
3.31
5.95
6.98
6.79
7.21
6.44
5.57
7.82
29.57
6.79
6.19
90
1.02
Bookvalue per sh¥
1.27
1.44
1.65
1.85
1.97
2.26
2.52
2.44
2.58
2.86
0.43
7.79%
9.86%
—
0.64
FCF per share¥
0.62
0.69
0.69
0.75
0.70
0.74
0.73
0.72
0.77
0.86
0.82
4.05%
2.20%
—
0.76
Dividend per sh¥
1.38
1.47
1.44
1.37
1.53
1.61
1.82
1.69
1.95
2.02
0.83
5.78%
4.40%
—
24.39
Div yield (avg)%
4.65
2.62
2.94
1.41
0.40
0.40
0.40
0.40
0.99
0.40
29.96
0.40
0.69
47
21.41
Payout ratio%
16.60
17.82
18.48
15.75
16.82
18.82
20.65
19.03
18.46
19.66
16.56
19.03
18.47
68
4.536
Shares (diluted)B
5.670
6.214
6.621
7.171
7.443
8.750
9.080
9.857
11.22
12.51
4.386
10.95%
9.59%
12
26.19
Buyback yield%
22.26
25.20
22.68
21.63
20.68
20.34
20.15
17.67
16.67
15.37
29.65
17.67
20.51
48
0.117
D/E ratiox
1.875
1.927
1.944
1.809
1.720
1.857
1.839
1.782
2.025
2.095
0.404
1.857
1.866
12
9.319
Enterprise value¥B
2.657
2.867
2.906
3.155
3.106
3.430
3.534
3.449
3.302
3.392
1.422
1.78%
2.21%
69
4.217
LT debt¥B
7.287
7.384
7.502
7.461
6.669
7.165
6.738
6.190
5.972
6.544
6.044
(0.38%)
(2.38%)
24
Revenue
¥9.144B
0.69%
1.00×
Cost of revenue
¥5.328B
0.89%
1.02×
Operating expenses
¥1.464B
0.41%
0.97×
Goodwill & intangibles
18.93%
Spread over hurdle
92.23%