5.481
Revenue¥B
14.24
14.29
14.37
14.56
14.45
14.19
14.38
14.67
14.80
14.67
5.943
0.30%
0.21%
21
14.84
Revenue growth%
0.40
0.40
2.85
3.58
4.90
7.26
5.70
5.47
6.19
8.32
5.32
6.19
5.19
84
7.41
Gross margin%
7.56
6.70
8.46
7.72
9.72
12.50
11.42
13.60
12.21
14.44
3.01
12.50
10.57
83
26.32
Operating margin%
11.57
12.28
10.77
12.75
13.02
11.60
13.29
14.34
12.79
11.77
9.50
12.79
12.51
5
3.91
Net margin%
8.81
7.40
4.55
6.47
4.20
3.37
5.86
7.59
5.81
6.60
16.34
5.86
6.16
72
8.156
P/E ratio (avg)x
40.80
44.13
43.83
46.88
51.52
59.47
60.61
70.75
74.02
84.64
23.65
70.75
55.50
38
26.84
EV/EBITx
23.13
21.17
22.65
23.31
21.90
23.35
25.29
25.78
22.94
21.23
20.91
23.35
23.04
38
2.68
FCF yield (avg)%
25.94
25.37
23.43
22.28
19.38
22.08
23.38
26.32
26.32
29.01
6.71
26.32
24.40
75
6.66
FCF margin%
17.33
19.93
18.97
20.31
17.78
17.03
19.98
19.77
18.36
19.06
21.85
19.06
19.02
30
0.550
FCF / Net incomex
0.466
0.500
0.559
0.571
0.595
0.576
0.596
0.627
0.639
0.715
0.291
0.627
0.586
10
12.39
ROIC%
20.39
20.05
21.13
18.68
17.80
16.56
19.30
16.64
15.19
15.41
9.97
16.56
18.24
37
29.59
Return on equity%
12.70
15.67
14.43
13.45
12.82
10.68
11.54
8.67
6.29
8.81
6.64
8.81
12.12
18
16.26
Return on assets%
17.36
18.36
16.43
15.88
15.11
14.86
14.36
17.22
14.41
14.09
18.38
14.41
15.49
59
4.96
EPS¥
4.27
4.36
4.03
4.29
4.01
3.61
3.72
3.21
3.34
3.61
5.49
(2.06%)
(3.01%)
—
8.44
EPS growth%
31.51
31.51
32.16
33.57
31.45
33.70
35.39
33.85
36.12
37.28
28.39
35.39
33.64
44
3.80
Bookvalue per sh¥
3.73
3.92
3.72
3.78
3.79
4.10
4.01
3.95
4.02
4.08
7.04
1.46%
0.89%
—
4.27
FCF per share¥
4.83
4.59
4.52
4.35
4.07
4.07
3.99
4.26
4.03
4.23
7.37
0.76%
(1.70%)
—
3.06
Dividend per sh¥
1.25
1.23
1.24
1.19
1.08
1.19
1.31
1.45
1.42
1.33
3.19
4.24%
0.39%
—
21.20
Div yield (avg)%
25.86
26.09
27.28
25.79
24.46
22.60
25.42
24.54
24.62
27.04
29.18
24.62
25.60
78
24.48
Payout ratio%
29.23
26.97
25.01
23.54
23.87
24.52
26.15
26.83
28.86
29.94
23.01
26.83
26.49
81
0.818
Shares (diluted)B
1.012
1.144
1.247
1.314
1.300
1.409
1.633
1.919
2.240
2.460
0.827
13.60%
9.95%
73
29.21
Buyback yield%
28.28
27.37
24.40
22.89
25.25
25.94
27.51
27.40
29.48
31.47
17.97
27.51
27.38
17
0.550
D/E ratiox
0.999
0.899
0.911
0.913
0.950
1.035
1.037
0.953
0.978
0.946
1.609
0.978
0.952
53
7.400
Enterprise value¥B
8.836
10.03
9.121
10.25
9.757
10.53
12.07
13.25
14.99
16.73
6.185
11.38%
6.12%
17
9.650
LT debt¥B
6.942
8.150
9.039
10.56
11.74
12.91
13.34
13.48
13.85
16.16
1.557
6.59%
9.37%
72
Revenue
¥14.67B
0.21%
1.00×
Cost of revenue
¥10.12B
0.36%
1.02×
Operating expenses
¥2.140B
(0.28%)
0.95×
Spread over hurdle
14.83%