5.851
Revenue¥B
14.62
14.63
14.55
14.62
15.09
14.91
14.93
15.34
15.53
15.77
6.024
0.89%
0.62%
21
20.94
Revenue growth%
10.58
9.51
8.45
6.27
4.67
4.81
5.02
2.95
3.33
5.04
6.18
4.81
5.03
92
27.49
Gross margin%
32.22
29.69
28.35
26.43
27.00
26.05
27.36
27.08
27.91
28.20
11.68
27.36
27.64
24
10.13
Operating margin%
13.50
16.21
14.09
13.39
11.04
13.59
10.80
11.33
9.05
8.56
18.91
10.80
12.36
42
14.14
Net margin%
3.00
5.04
2.99
4.15
7.12
9.45
11.54
10.82
10.75
10.04
17.44
10.75
8.29
16
36.19
P/E ratio (avg)x
19.38
22.34
24.62
25.67
30.89
33.50
35.02
35.99
39.84
42.23
7.478
35.99
32.19
57
18.16
EV/EBITx
55.19
56.55
68.40
80.44
78.56
81.94
94.91
105.6
127.2
139.2
30.48
105.6
81.19
77
11.21
FCF yield (avg)%
12.10
11.52
14.03
11.76
9.17
9.41
10.64
9.45
8.25
6.24
12.12
9.41
10.04
68
20.04
FCF margin%
11.87
14.11
16.83
15.14
16.37
14.47
14.53
15.79
16.18
18.83
6.98
15.79
15.47
84
1.466
FCF / Net incomex
0.511
0.451
0.474
0.501
0.464
0.493
0.539
0.583
0.533
0.537
0.703
0.537
0.506
18
13.84
ROIC%
30.36
29.42
29.33
28.48
28.15
27.83
26.30
24.63
22.22
20.44
28.54
24.63
27.99
84
20.11
Return on equity%
10.27
12.92
11.09
11.77
14.70
12.38
10.23
7.75
4.78
6.31
4.96
7.75
10.68
55
10.94
Return on assets%
5.89
8.79
11.22
11.21
9.27
9.56
6.82
5.16
4.22
3.85
4.63
5.16
7.80
56
3.30
EPS¥
4.57
4.84
4.95
4.54
4.89
4.41
4.33
3.90
3.83
3.92
3.40
(4.29%)
(0.50%)
—
16.59
EPS growth%
24.68
23.93
21.79
22.99
20.36
22.71
24.07
25.10
26.32
27.58
3.56
25.10
24.00
11
3.40
Bookvalue per sh¥
8.82
10.04
11.82
11.53
12.42
14.78
15.98
15.72
18.63
18.77
2.10
8.61%
9.05%
—
1.57
FCF per share¥
3.57
3.68
3.36
3.45
3.34
3.52
3.52
3.46
3.71
3.43
4.43
0.52%
(1.82%)
—
4.71
Dividend per sh¥
3.13
3.13
3.31
3.54
4.08
4.62
5.05
5.98
6.09
6.15
3.68
8.52%
8.57%
—
8.55
Div yield (avg)%
12.11
11.27
12.08
12.90
13.32
16.11
15.20
13.82
14.60
11.61
6.01
14.60
13.11
18
8.01
Payout ratio%
26.51
27.98
30.26
29.64
32.51
34.08
34.01
32.00
30.21
31.20
25.84
32.00
30.73
19
1.738
Shares (diluted)B
1.410
1.423
1.372
1.415
1.302
1.182
1.287
1.133
1.222
1.124
1.692
(2.90%)
(3.40%)
77
22.36
Buyback yield%
26.25
27.22
29.91
29.87
29.33
30.50
28.35
26.73
25.92
23.85
21.59
26.73
27.79
69
0.995
D/E ratiox
1.186
1.206
1.290
1.504
1.607
1.560
1.801
2.083
2.108
2.063
1.502
2.063
1.584
80
6.445
Enterprise value¥B
17.04
18.46
21.42
20.16
23.16
26.67
26.46
26.86
26.86
27.95
12.83
3.83%
5.81%
35
12.83
LT debt¥B
9.378
8.955
8.580
8.597
9.873
9.664
10.92
12.70
13.42
13.93
7.802
7.13%
3.71%
95
Revenue
¥15.77B
0.62%
1.00×
Cost of revenue
¥7.743B
0.35%
0.97×
Operating expenses
¥3.928B
0.61%
1.00×
Goodwill & intangibles
16.82%
Spread over hurdle
42.59%