4.643
Revenue¥B
7.196
7.168
7.389
7.476
7.542
7.562
7.672
7.853
8.012
7.923
4.752
0.99%
1.18%
41
27.56
Revenue growth%
25.40
27.21
27.28
24.51
27.02
29.83
27.63
27.43
27.75
30.27
18.44
27.75
27.35
70
7.78
Gross margin%
11.89
11.86
9.19
10.64
8.47
6.75
4.98
4.82
4.03
3.96
16.48
4.82
7.61
31
29.55
Operating margin%
10.53
10.09
10.50
10.37
13.19
10.78
10.75
9.79
9.27
11.74
11.20
10.75
10.51
39
22.43
Net margin%
27.74
28.03
29.27
31.06
29.02
30.16
32.26
30.00
30.73
28.88
20.15
30.16
29.64
46
11.61
P/E ratio (avg)x
34.66
30.87
31.46
28.15
30.88
29.83
31.34
28.15
30.97
28.32
29.32
29.83
30.88
82
6.780
EV/EBITx
29.11
27.99
30.21
27.15
26.90
29.82
29.90
29.97
27.28
26.14
37.69
29.82
28.55
10
19.07
FCF yield (avg)%
14.59
13.89
13.13
12.75
15.27
16.05
14.31
14.65
13.19
13.75
29.30
14.31
14.10
12
24.70
FCF margin%
0.40
1.51
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
14.78
0.40
0.40
50
1.608
FCF / Net incomex
0.110
0.102
0.087
0.080
0.068
0.060
0.057
0.054
0.050
0.049
0.894
0.054
0.064
18
9.87
ROIC%
16.01
18.52
16.38
14.07
14.39
12.81
14.95
14.44
11.69
13.76
19.55
13.76
14.41
69
18.05
Return on equity%
23.63
24.04
24.13
25.56
28.02
25.75
24.92
25.35
25.01
22.31
22.74
25.01
24.96
34
5.75
Return on assets%
24.93
25.12
26.90
27.42
27.70
25.02
26.80
25.13
23.42
23.32
23.80
25.02
25.13
54
3.01
EPS¥
4.29
4.68
5.55
5.97
6.06
6.59
7.36
7.66
7.60
8.57
3.34
7.16%
8.35%
—
18.25
EPS growth%
18.90
17.11
14.92
14.42
13.10
12.86
15.02
15.91
14.75
12.12
2.15
14.75
14.83
84
1.50
Bookvalue per sh¥
2.47
2.90
3.02
3.45
3.95
3.92
4.58
4.73
4.96
4.80
3.63
4.00%
6.55%
—
4.38
FCF per share¥
4.10
4.52
5.03
5.04
5.54
5.99
5.95
6.22
6.10
5.51
1.68
(0.09%)
1.84%
—
3.72
Dividend per sh¥
6.07
6.09
5.46
5.09
5.23
5.23
4.42
3.84
3.54
3.32
6.19
(8.69%)
(6.09%)
—
15.86
Div yield (avg)%
35.69
35.07
32.52
29.89
28.32
28.21
25.42
28.31
29.93
27.68
22.23
28.21
29.10
15
14.86
Payout ratio%
34.84
32.71
30.74
31.62
31.36
31.03
28.23
28.09
29.63
29.23
13.21
29.23
30.89
53
0.675
Shares (diluted)B
0.910
0.877
0.968
1.008
1.029
1.031
1.082
1.059
1.108
1.172
0.668
2.64%
3.75%
24
17.83
Buyback yield%
2.59
0.40
0.40
3.27
5.19
2.76
0.40
1.52
1.61
1.15
15.74
1.52
1.57
55
0.918
D/E ratiox
2.641
2.739
2.792
3.025
3.277
3.824
4.571
4.809
5.244
5.327
0.101
4.809
3.551
87
0.578
Enterprise value¥B
1.278
1.299
1.337
1.243
1.115
1.227
1.242
1.135
1.171
1.163
6.577
0.83%
(1.19%)
91
3.715
LT debt¥B
2.469
2.730
2.698
2.864
2.697
2.646
2.846
3.144
3.392
3.765
3.257
6.90%
3.33%
93
Revenue
¥7.923B
1.18%
1.00×
Cost of revenue
¥3.706B
1.31%
1.01×
Operating expenses
¥1.847B
1.43%
1.02×
Spread over hurdle
(0.55%)