6.990
Revenue¥B
7.127
7.355
7.450
7.598
7.727
8.097
8.249
8.546
8.875
8.957
7.463
3.00%
2.38%
31
7.47
Revenue growth%
2.73
0.40
0.40
0.85
1.69
1.64
2.89
2.32
3.65
5.27
17.49
2.89
2.00
93
8.33
Gross margin%
1.52
3.24
1.59
0.71
2.44
2.51
1.82
4.06
6.01
7.56
15.61
4.06
2.48
7
11.56
Operating margin%
7.76
7.88
9.93
9.92
10.90
9.83
11.42
14.11
15.51
16.61
14.72
14.11
10.42
28
10.46
Net margin%
11.77
12.88
9.98
8.18
6.41
6.39
5.69
6.10
6.24
3.39
24.07
6.10
6.40
75
6.616
P/E ratio (avg)x
17.24
16.61
15.56
16.35
17.84
16.72
17.01
18.35
18.29
18.99
21.24
18.29
17.12
19
35.93
EV/EBITx
46.20
51.48
55.39
60.05
65.92
75.18
80.67
86.06
85.45
99.42
11.40
85.45
70.55
94
2.62
FCF yield (avg)%
25.45
26.49
29.49
32.48
33.85
36.08
37.59
38.04
37.88
40.20
10.93
37.88
34.97
83
8.15
FCF margin%
3.84
4.86
4.48
7.02
4.83
3.83
3.33
5.45
3.09
0.52
29.82
3.33
4.16
86
0.179
FCF / Net incomex
0.700
0.776
0.711
0.768
0.832
0.724
0.718
0.786
0.802
0.863
0.763
0.786
0.772
26
15.75
ROIC%
16.55
16.66
13.84
14.15
11.45
11.16
9.80
11.38
10.14
9.18
23.34
10.14
11.41
60
10.43
Return on equity%
20.25
18.96
20.75
21.69
20.42
20.50
17.56
19.79
17.26
16.71
10.17
17.56
20.02
80
13.20
Return on assets%
8.34
7.75
5.66
8.30
6.67
6.31
6.16
4.09
4.86
6.27
6.11
6.16
6.29
76
3.20
EPS¥
1.74
1.52
1.56
1.35
1.47
1.45
1.36
1.21
1.18
1.25
3.50
(3.18%)
(3.50%)
—
17.83
EPS growth%
0.40
0.40
0.40
0.40
2.92
5.73
7.81
9.02
8.31
8.73
2.37
8.31
4.33
62
3.47
Bookvalue per sh¥
1.43
1.47
1.31
1.35
1.42
1.32
1.22
1.10
1.05
1.08
2.69
(5.21%)
(1.85%)
—
3.78
FCF per share¥
3.62
3.74
3.92
4.26
4.80
5.64
6.37
7.33
8.43
9.23
1.06
13.99%
11.62%
—
2.76
Dividend per sh¥
3.51
4.08
4.68
5.35
6.39
7.06
7.59
7.89
7.76
9.17
4.19
7.51%
11.91%
—
28.55
Div yield (avg)%
4.30
1.54
3.35
4.03
6.78
6.70
5.60
5.40
3.89
6.72
25.79
5.60
4.85
11
9.15
Payout ratio%
20.61
22.06
23.20
22.33
25.18
22.63
23.10
24.08
25.85
23.17
5.72
23.17
23.14
71
1.521
Shares (diluted)B
1.839
1.875
1.837
1.712
1.938
1.891
2.100
2.193
2.400
2.502
1.511
5.25%
2.63%
94
14.79
Buyback yield%
3.19
1.66
0.40
1.26
0.40
0.40
0.40
0.40
3.23
5.31
7.68
0.40
0.83
54
1.437
D/E ratiox
1.103
1.130
1.172
1.215
1.255
1.380
1.591
1.539
1.632
1.845
1.641
1.591
1.317
65
2.228
Enterprise value¥B
6.590
7.209
7.361
8.121
8.126
7.567
8.206
9.060
8.932
9.478
2.847
3.13%
3.34%
39
1.285
LT debt¥B
4.633
4.995
5.220
5.529
6.166
6.093
6.436
6.315
6.261
6.096
4.370
(0.23%)
1.93%
43
Revenue
¥8.957B
2.38%
1.00×
Cost of revenue
¥5.178B
2.32%
0.99×
Operating expenses
¥1.228B
2.25%
0.99×
Goodwill & intangibles
15.66%
Spread over hurdle
18.35%