4.818
Revenue¥B
30.06
29.96
30.07
30.29
30.61
31.61
32.03
32.96
33.20
32.90
5.183
1.45%
0.91%
15
4.41
Revenue growth%
30.16
30.34
29.53
27.67
28.55
25.93
24.21
24.08
26.19
28.99
29.67
25.93
28.11
70
19.88
Gross margin%
20.97
23.51
22.65
22.46
23.06
21.77
24.01
22.56
22.39
21.60
27.58
22.39
22.51
6
28.67
Operating margin%
12.35
11.21
14.05
15.05
12.20
11.71
11.96
12.06
14.33
14.80
20.23
12.06
12.27
44
8.82
Net margin%
24.21
22.43
22.84
23.42
26.17
28.28
31.23
31.04
28.28
28.36
29.54
28.36
27.22
20
21.76
P/E ratio (avg)x
21.01
20.88
20.66
22.23
23.64
26.56
29.70
32.43
37.30
37.04
10.01
32.43
25.10
76
33.47
EV/EBITx
50.73
50.25
56.90
55.12
63.28
64.31
66.28
67.47
63.59
72.16
35.79
66.28
63.44
5
14.29
FCF yield (avg)%
19.15
18.03
16.99
19.01
19.41
21.23
19.84
22.43
22.78
23.21
17.47
22.43
19.62
9
20.01
FCF margin%
15.00
16.44
16.46
13.84
13.90
16.51
16.08
15.77
18.55
19.95
4.45
16.51
16.26
13
0.618
FCF / Net incomex
0.301
0.321
0.298
0.312
0.317
0.321
0.329
0.300
0.270
0.277
1.131
0.300
0.307
60
15.91
ROIC%
5.57
3.26
2.56
0.40
1.65
3.69
5.22
5.13
5.29
7.20
22.99
5.22
4.41
66
4.54
Return on equity%
16.45
14.60
16.42
19.35
16.73
18.91
21.54
20.07
22.48
24.91
17.94
21.54
19.13
46
4.85
Return on assets%
11.27
12.83
12.76
15.40
17.08
16.60
18.91
21.70
21.52
19.05
2.29
19.05
16.84
36
2.94
EPS¥
2.26
2.29
2.39
2.78
2.84
3.22
3.45
3.76
3.62
3.68
3.01
5.27%
6.43%
—
20.29
EPS growth%
19.52
18.62
21.13
22.04
24.66
25.59
26.95
28.34
28.58
31.42
28.38
28.34
25.12
53
3.84
Bookvalue per sh¥
6.32
6.25
6.70
7.18
7.22
7.74
8.07
7.85
7.95
9.33
2.87
5.26%
5.72%
—
0.98
FCF per share¥
1.62
1.64
1.59
1.49
1.52
1.64
1.49
1.55
1.61
1.51
1.08
(0.13%)
(1.71%)
—
5.66
Dividend per sh¥
6.48
7.04
8.15
9.01
8.93
10.10
10.81
11.38
11.00
12.73
1.75
7.34%
8.43%
—
26.96
Div yield (avg)%
14.54
17.09
19.02
18.91
17.83
16.84
15.28
16.29
18.72
17.05
10.83
16.84
17.07
26
24.99
Payout ratio%
14.46
11.76
13.08
12.88
14.69
16.31
16.03
16.55
14.90
15.26
28.13
16.03
14.80
18
1.805
Shares (diluted)B
2.045
1.983
2.011
2.139
2.170
2.313
2.179
2.330
2.692
3.110
1.876
7.47%
4.17%
61
14.24
Buyback yield%
27.12
29.98
28.16
31.07
30.87
32.45
35.21
35.15
32.64
30.88
3.01
32.64
30.98
5
0.662
D/E ratiox
1.221
1.147
1.073
1.032
0.963
0.843
0.828
0.853
0.801
0.698
0.679
0.828
0.908
61
29.02
Enterprise value¥B
31.40
36.71
43.49
48.77
49.91
54.67
62.56
65.22
73.85
75.09
20.22
8.51%
9.76%
88
7.909
LT debt¥B
21.33
20.97
22.86
25.55
27.24
29.83
34.55
39.96
41.85
45.70
25.56
10.90%
8.09%
94
Revenue
¥32.90B
0.91%
1.00×
Cost of revenue
¥17.64B
0.52%
0.96×
Operating expenses
¥6.856B
1.43%
1.05×
Goodwill & intangibles
18.84%
Return on capital
113.86%
Spread over hurdle
109.35%