8.701
Revenue¥B
23.41
24.80
26.85
28.87
30.73
33.92
36.29
39.83
43.80
46.45
8.981
8.61%
7.73%
11
29.54
Revenue growth%
0.40
0.40
0.47
1.01
2.07
0.40
0.40
0.40
0.90
0.40
19.67
0.40
0.40
53
21.62
Gross margin%
1.28
3.11
3.79
0.90
0.61
0.40
0.40
1.29
3.61
4.36
2.02
1.29
1.28
85
13.40
Operating margin%
11.19
8.80
10.11
11.12
9.96
8.78
6.38
7.06
6.98
7.75
25.07
7.06
8.79
77
15.86
Net margin%
17.10
18.94
16.64
19.33
22.19
23.59
23.62
22.97
24.48
25.05
11.97
23.62
22.58
89
33.36
P/E ratio (avg)x
7.990
7.603
7.199
6.868
7.135
7.543
7.099
6.978
6.984
7.488
27.11
7.099
7.167
65
9.546
EV/EBITx
36.41
39.47
42.62
44.30
47.97
44.74
49.94
54.20
58.18
64.69
32.61
54.20
46.35
60
27.00
FCF yield (avg)%
16.52
14.85
12.10
14.27
11.74
10.76
12.77
12.47
10.38
10.15
2.35
10.76
12.29
90
7.84
FCF margin%
6.02
6.91
8.67
11.39
10.67
11.03
9.99
8.08
6.31
3.78
5.49
8.08
8.37
27
1.267
FCF / Net incomex
0.607
0.559
0.563
0.591
0.643
0.658
0.671
0.645
0.678
0.608
0.796
0.658
0.625
57
4.14
ROIC%
22.28
20.07
17.50
20.41
19.81
19.92
17.90
19.77
21.98
21.54
21.88
19.92
20.00
16
24.63
Return on equity%
13.79
12.40
11.84
10.86
12.66
10.02
8.45
7.16
6.27
5.11
16.48
7.16
10.44
90
8.83
Return on assets%
19.01
17.91
19.36
16.69
19.42
20.62
17.72
17.83
14.85
15.75
29.13
17.72
17.87
16
9.13
EPS¥
14.03
13.59
13.53
13.08
14.42
13.90
15.42
15.00
15.28
16.25
9.89
2.41%
1.55%
—
19.89
EPS growth%
10.77
12.87
14.42
13.28
12.84
10.83
12.91
10.82
9.32
8.84
2.66
10.82
11.83
71
9.00
Bookvalue per sh¥
6.90
6.32
6.55
6.50
7.08
6.65
6.16
6.60
7.01
7.46
6.24
1.04%
0.77%
—
3.69
FCF per share¥
11.91
11.75
11.54
10.96
10.92
11.46
12.96
13.77
14.91
15.68
6.68
7.51%
2.40%
—
5.07
Dividend per sh¥
9.96
9.70
9.51
9.25
9.92
11.37
11.33
11.09
11.62
12.75
14.85
5.13%
2.01%
—
25.26
Div yield (avg)%
14.37
15.00
13.22
13.74
14.19
11.92
12.33
11.98
13.96
13.50
29.40
12.33
13.62
6
21.05
Payout ratio%
8.63
9.29
8.67
10.67
10.08
12.87
15.14
15.14
13.56
11.93
16.53
13.56
11.30
9
1.188
Shares (diluted)B
1.463
1.576
1.728
1.636
1.590
1.596
1.624
1.584
1.436
1.539
1.224
(0.65%)
1.25%
26
12.42
Buyback yield%
24.46
25.47
27.34
26.83
26.69
29.63
30.04
28.86
28.54
29.02
9.87
29.02
27.94
45
0.986
D/E ratiox
1.115
0.995
0.986
1.088
0.970
1.050
0.915
0.804
0.872
0.789
1.479
0.872
0.978
38
5.639
Enterprise value¥B
21.14
22.31
22.65
22.87
20.79
19.71
18.79
19.49
17.40
16.51
29.95
(4.51%)
(1.95%)
18
35.80
LT debt¥B
51.09
57.53
57.10
66.35
64.81
63.45
64.86
68.15
82.57
94.55
26.57
7.85%
7.75%
37
Revenue
¥46.45B
7.73%
1.00×
Cost of revenue
¥26.73B
8.06%
1.03×
Operating expenses
¥9.445B
7.43%
0.97×
Goodwill & intangibles
17.61%
Spread over hurdle
(2.49%)