3.372
Revenue¥B
5.081
5.057
5.001
5.149
5.285
5.410
5.483
5.616
5.798
5.966
3.769
2.45%
1.84%
46
10.03
Revenue growth%
16.84
18.43
21.38
22.17
23.30
23.28
25.69
27.00
28.01
28.58
16.27
27.00
23.29
28
6.45
Gross margin%
31.47
33.13
35.64
35.53
35.12
35.62
36.19
39.19
42.03
43.33
23.00
39.19
35.63
76
21.72
Operating margin%
8.64
8.82
11.31
12.07
10.50
8.44
6.41
9.13
9.85
7.91
16.05
8.44
8.97
29
6.88
Net margin%
10.73
8.30
5.95
5.87
5.54
6.73
8.61
8.95
11.64
11.70
12.31
8.95
8.46
21
34.57
P/E ratio (avg)x
21.71
20.24
18.74
16.86
17.02
15.79
16.78
18.94
20.87
21.84
9.235
18.94
18.84
88
33.09
EV/EBITx
18.45
19.87
21.96
24.14
22.54
21.51
24.16
27.10
26.68
27.16
35.23
26.68
23.34
76
21.56
FCF yield (avg)%
11.28
11.98
12.74
10.36
12.81
11.19
9.72
7.13
8.70
8.28
13.27
8.70
10.77
87
3.76
FCF margin%
2.74
4.13
7.10
6.01
8.10
6.52
7.00
6.06
4.86
4.77
21.19
6.06
6.03
77
0.613
FCF / Net incomex
0.726
0.823
0.851
0.827
0.870
0.897
1.050
1.228
1.215
1.202
0.428
1.202
0.883
77
21.87
ROIC%
11.69
11.10
10.30
12.46
15.24
16.28
18.11
16.84
18.14
18.83
17.80
18.11
15.76
55
6.20
Return on equity%
19.44
17.53
18.55
20.25
22.59
21.39
19.77
17.82
17.84
16.64
28.25
17.84
18.99
60
13.31
Return on assets%
10.48
10.63
12.62
10.87
12.72
14.71
13.60
11.14
11.27
10.49
9.45
11.27
11.20
55
1.62
EPS¥
5.97
6.37
6.95
7.87
8.77
10.03
11.37
12.18
13.11
12.81
1.76
7.87%
9.65%
—
13.56
EPS growth%
16.90
16.83
18.71
19.61
22.47
21.02
18.61
15.97
18.48
19.71
22.00
18.61
18.66
26
2.19
Bookvalue per sh¥
3.43
3.10
3.10
3.40
3.19
3.21
3.38
3.82
4.17
3.99
0.96
4.61%
2.21%
—
2.56
FCF per share¥
2.88
2.90
2.90
2.54
2.39
2.25
2.35
2.43
2.31
2.35
4.49
(0.27%)
(2.25%)
—
2.97
Dividend per sh¥
2.79
2.73
2.92
3.19
3.14
3.17
3.23
3.52
3.60
3.80
2.72
3.89%
2.22%
—
20.19
Div yield (avg)%
20.72
20.23
19.06
20.95
21.07
20.12
17.87
15.00
15.42
14.39
26.46
15.42
19.59
40
16.11
Payout ratio%
31.56
30.34
29.66
29.18
30.68
32.95
34.15
32.60
32.16
29.67
5.04
32.60
31.12
94
0.416
Shares (diluted)B
0.568
0.597
0.597
0.663
0.739
0.764
0.796
0.888
1.079
1.091
0.419
8.10%
8.69%
77
15.28
Buyback yield%
6.70
8.09
7.51
10.11
11.01
11.41
11.91
14.70
12.35
13.82
7.66
12.35
11.21
92
0.985
D/E ratiox
0.801
0.858
0.968
0.997
1.084
1.234
1.254
1.360
1.360
1.446
1.427
1.360
1.159
83
3.997
Enterprise value¥B
4.606
5.114
5.425
5.319
5.134
5.687
5.606
5.775
6.182
5.607
4.132
1.78%
1.90%
19
1.900
LT debt¥B
3.565
3.620
3.434
3.376
3.618
3.500
3.769
3.563
3.778
3.543
2.708
(0.42%)
(0.40%)
36
Revenue
¥5.966B
1.84%
1.00×
Cost of revenue
¥2.873B
1.72%
0.99×
Operating expenses
¥1.098B
1.99%
1.02×
Goodwill & intangibles
19.44%
Return on capital
106.27%
Spread over hurdle
95.92%