5.056
Revenue¥B
7.632
7.756
8.114
8.322
8.546
8.852
9.180
9.355
9.452
9.827
5.513
2.83%
2.69%
12
26.99
Revenue growth%
2.90
3.72
1.22
3.02
2.28
2.61
1.31
0.55
1.45
4.08
13.97
1.45
2.45
85
25.86
Gross margin%
5.76
8.19
10.38
7.96
6.20
8.37
9.77
11.32
8.86
11.72
27.07
9.77
8.62
36
20.16
Operating margin%
26.61
26.01
26.51
24.28
25.07
26.93
24.19
27.18
24.75
23.63
18.90
24.75
25.54
95
26.65
Net margin%
30.45
31.51
30.79
33.02
31.11
32.00
30.81
30.24
31.60
33.05
16.46
31.60
31.31
84
31.35
P/E ratio (avg)x
63.71
70.10
74.19
71.54
78.17
89.41
88.67
90.62
97.23
101.7
25.00
90.62
83.42
40
25.59
EV/EBITx
16.75
17.95
16.21
14.66
15.99
17.51
17.64
18.36
19.07
19.79
13.12
18.36
17.58
65
4.32
FCF yield (avg)%
0.91
3.38
5.81
5.08
7.09
5.56
2.85
3.69
2.55
2.28
7.83
2.85
3.54
79
12.39
FCF margin%
29.27
28.19
31.17
28.44
30.04
29.78
27.70
29.55
32.24
31.84
6.23
29.78
29.67
92
1.129
FCF / Net incomex
1.023
0.864
0.748
0.660
0.712
0.655
0.607
0.618
0.542
0.575
0.719
0.607
0.657
77
25.83
ROIC%
6.37
5.98
7.41
6.40
6.52
9.45
11.99
10.50
12.89
12.82
12.61
11.99
8.43
92
11.10
Return on equity%
26.61
29.28
28.38
29.05
29.45
27.99
25.69
24.89
24.43
23.69
24.70
24.89
27.30
43
16.11
Return on assets%
7.63
8.77
11.40
9.73
9.49
9.64
7.76
8.86
10.17
12.32
14.82
9.64
9.57
85
0.62
EPS¥
0.80
0.83
0.86
0.94
1.03
1.09
1.19
1.11
1.24
1.38
0.67
6.18%
5.93%
—
14.81
EPS growth%
21.91
19.31
20.17
18.68
17.88
17.83
18.20
18.83
20.08
19.85
28.95
18.83
19.07
7
0.63
Bookvalue per sh¥
0.32
0.31
0.29
0.28
0.29
0.31
0.34
0.33
0.33
0.35
0.21
3.45%
0.34%
—
0.53
FCF per share¥
1.38
1.60
1.86
1.85
2.00
2.06
2.16
2.30
2.70
3.15
0.57
9.51%
9.43%
—
0.45
Dividend per sh¥
0.31
0.33
0.33
0.32
0.32
0.32
0.34
0.36
0.34
0.35
1.03
1.67%
2.57%
—
4.74
Div yield (avg)%
31.36
30.26
29.57
29.10
30.65
28.46
26.81
26.30
24.17
23.31
2.29
26.30
28.78
71
29.90
Payout ratio%
10.78
12.62
10.11
7.24
5.07
4.99
2.39
4.17
5.90
5.63
10.24
4.99
5.76
61
4.459
Shares (diluted)B
4.887
5.416
5.805
5.626
6.266
7.070
7.931
8.755
8.626
9.870
4.607
9.51%
6.46%
30
25.92
Buyback yield%
14.69
11.84
14.13
14.77
12.74
11.53
11.00
13.26
15.91
15.49
18.12
13.26
13.69
34
1.191
D/E ratiox
1.488
1.554
1.730
1.630
1.606
1.742
1.848
1.929
2.003
2.136
1.583
1.929
1.736
59
4.358
Enterprise value¥B
7.645
7.122
7.748
7.681
8.115
9.027
8.784
8.212
8.497
7.503
4.164
(1.56%)
0.41%
22
1.115
LT debt¥B
8.082
8.417
8.626
8.174
8.429
8.179
8.398
9.373
9.948
9.764
5.354
2.98%
1.87%
43
Revenue
¥9.827B
2.69%
1.00×
Cost of revenue
¥6.879B
2.69%
1.00×
Operating expenses
¥1.402B
2.83%
1.01×
Goodwill & intangibles
15.43%
Spread over hurdle
16.22%