19.21
Revenue¥B
22.93
24.41
25.58
27.16
28.58
30.61
32.18
35.20
37.72
41.21
21.01
7.60%
6.80%
69
16.54
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
14.08
0.40
0.40
44
29.70
Gross margin%
28.69
30.90
33.86
31.98
31.61
34.61
31.75
30.55
32.16
31.33
24.79
31.75
31.68
63
10.87
Operating margin%
9.10
6.63
8.70
9.83
10.01
10.99
12.38
13.37
12.02
9.14
3.72
12.02
9.92
90
10.46
Net margin%
12.71
15.26
17.52
18.05
19.61
20.02
17.27
19.67
22.66
21.09
19.72
20.02
18.83
47
29.72
P/E ratio (avg)x
34.27
30.63
31.05
29.15
27.06
26.22
28.52
31.91
33.28
31.22
25.71
31.22
30.84
51
36.04
EV/EBITx
40.64
37.64
36.90
34.44
39.37
41.33
40.14
41.30
40.88
40.09
8.237
40.88
40.12
63
18.35
FCF yield (avg)%
7.01
8.88
7.87
9.28
8.60
9.83
10.34
12.57
10.94
11.52
3.57
10.94
9.56
86
13.85
FCF margin%
22.36
21.92
22.99
22.18
23.56
23.04
21.91
19.34
21.43
19.84
12.61
21.43
22.05
59
1.204
FCF / Net incomex
1.232
1.117
1.240
1.182
1.065
1.063
1.027
0.943
0.959
1.081
0.225
1.027
1.073
37
4.44
ROIC%
21.22
22.57
20.88
22.22
22.61
20.00
17.21
14.74
16.60
14.20
2.35
16.60
20.44
35
5.49
Return on equity%
19.35
20.35
20.44
19.03
16.42
17.19
16.68
17.96
19.70
22.14
18.87
17.96
19.19
73
12.18
Return on assets%
32.46
35.36
33.54
34.45
33.14
33.36
33.92
32.39
32.52
35.04
3.23
33.36
33.45
91
1.66
EPS¥
2.74
2.70
2.59
2.38
2.55
2.38
2.14
2.29
2.54
2.84
1.73
2.17%
0.33%
—
18.10
EPS growth%
25.73
26.08
25.84
24.01
21.15
19.61
19.30
20.87
19.45
22.31
5.12
19.61
21.73
32
3.54
Bookvalue per sh¥
7.40
7.65
7.64
7.77
8.75
9.70
9.18
10.57
12.12
13.46
5.77
8.99%
7.41%
—
6.12
FCF per share¥
4.93
5.32
5.25
4.61
5.08
4.99
4.77
4.26
4.00
3.94
5.33
(4.97%)
(3.19%)
—
1.14
Dividend per sh¥
4.04
4.16
4.47
5.05
4.81
4.60
5.05
4.84
5.10
5.28
2.36
1.89%
2.04%
—
24.53
Div yield (avg)%
9.57
7.80
8.60
10.57
8.26
11.12
9.35
8.40
7.82
5.61
4.13
8.40
8.50
15
8.97
Payout ratio%
21.24
24.09
21.40
22.42
22.55
21.97
24.64
24.73
23.23
25.75
14.86
24.64
22.89
42
2.096
Shares (diluted)B
3.156
3.721
4.333
5.035
5.792
6.496
7.180
7.234
8.372
9.286
1.998
9.90%
12.48%
49
19.82
Buyback yield%
19.00
16.57
14.68
17.11
14.43
13.96
16.90
16.68
13.75
14.32
19.61
14.32
15.63
39
0.437
D/E ratiox
1.837
2.085
2.004
1.965
2.210
2.013
1.996
2.070
2.096
2.232
0.587
2.070
2.042
45
9.321
Enterprise value¥B
26.61
27.21
29.41
32.82
30.25
33.38
33.33
35.34
39.70
40.65
12.94
6.09%
5.22%
85
10.95
LT debt¥B
20.31
17.53
16.97
14.46
12.42
11.61
11.58
11.04
10.59
9.228
25.28
(5.76%)
(7.84%)
49
Revenue
¥41.21B
6.80%
1.00×
Cost of revenue
¥26.65B
7.02%
1.02×
Operating expenses
¥7.354B
6.91%
1.01×
Property and equipment
18.13%
Goodwill & intangibles
17.21%