10.22
Revenue¥B
11.19
11.64
12.06
12.09
12.53
12.99
13.31
13.75
13.80
14.39
11.22
2.81%
2.69%
11
16.97
Revenue growth%
30.09
32.65
29.80
27.66
29.92
30.57
32.28
33.93
32.79
33.30
29.43
32.79
31.42
20
20.33
Gross margin%
26.62
24.21
22.54
20.19
18.42
18.85
15.91
16.06
13.31
11.31
28.89
15.91
18.63
94
29.02
Operating margin%
27.74
27.18
24.82
24.38
23.65
23.14
20.58
23.35
21.42
20.28
14.08
21.42
23.50
69
8.88
Net margin%
5.83
4.53
4.64
6.04
5.71
8.56
9.83
12.37
12.21
12.52
24.19
12.21
7.30
20
34.82
P/E ratio (avg)x
26.80
25.02
24.19
22.79
23.31
24.97
26.29
24.92
27.43
29.67
25.08
26.29
25.00
46
16.35
EV/EBITx
46.51
46.73
47.05
46.63
50.08
48.73
45.77
51.11
55.95
58.25
21.86
51.11
47.89
72
6.73
FCF yield (avg)%
30.04
29.93
29.51
31.61
30.17
31.42
31.16
32.45
35.28
37.74
5.26
32.45
31.29
69
23.30
FCF margin%
0.40
0.40
0.40
0.40
1.38
3.53
5.96
6.93
7.25
5.62
12.78
5.96
2.46
61
0.757
FCF / Net incomex
0.208
0.221
0.226
0.227
0.238
0.251
0.238
0.238
0.246
0.242
1.579
0.242
0.238
45
15.08
ROIC%
0.74
1.85
4.50
1.83
0.40
1.63
1.78
0.40
0.40
2.58
12.93
1.63
1.70
72
29.71
Return on equity%
26.42
26.42
26.22
23.75
25.35
23.68
25.49
27.78
29.07
30.79
23.86
27.78
26.32
36
5.63
Return on assets%
0.40
0.40
0.40
2.81
4.98
5.40
6.07
4.46
3.31
0.57
24.33
4.46
3.06
83
2.49
EPS¥
1.99
2.19
2.34
2.63
2.93
3.08
3.00
3.05
3.00
3.49
2.59
3.51%
6.53%
—
5.18
EPS growth%
16.91
14.56
12.03
9.64
11.93
12.63
15.05
13.35
11.79
13.91
17.02
13.35
12.99
50
3.18
Bookvalue per sh¥
0.98
1.03
1.08
0.96
0.88
0.91
0.89
0.82
0.87
0.92
1.78
0.81%
(1.75%)
—
1.00
FCF per share¥
3.12
3.24
3.28
3.81
3.87
4.17
4.30
4.28
4.27
4.75
2.10
4.21%
4.60%
—
1.72
Dividend per sh¥
1.00
0.94
1.07
1.08
1.02
1.10
1.24
1.31
1.32
1.32
1.82
5.40%
3.74%
—
20.79
Div yield (avg)%
26.33
23.80
25.68
23.20
24.83
22.36
23.73
25.95
28.89
27.40
22.89
25.95
25.25
44
12.00
Payout ratio%
20.63
19.36
21.81
21.26
23.60
25.36
27.34
27.81
27.91
28.61
10.97
27.81
24.48
92
2.151
Shares (diluted)B
1.558
1.544
1.348
1.477
1.349
1.431
1.244
1.102
0.966
0.853
2.093
(8.75%)
(5.91%)
46
17.68
Buyback yield%
8.62
8.96
9.90
10.99
11.65
9.70
9.42
8.87
11.74
10.96
9.87
9.70
9.80
12
1.686
D/E ratiox
0.685
0.767
0.858
0.956
0.854
0.914
1.007
0.972
0.903
0.999
0.866
0.972
0.908
83
2.223
Enterprise value¥B
1.867
1.706
1.568
1.554
1.535
1.483
1.425
1.426
1.538
1.365
7.941
(2.31%)
(4.14%)
81
10.15
LT debt¥B
3.634
3.966
3.967
3.689
3.967
4.119
3.813
3.951
3.680
3.295
6.566
(3.65%)
(0.37%)
85
Revenue
¥14.39B
2.69%
1.00×
Cost of revenue
¥8.941B
2.62%
0.99×
Operating expenses
¥2.701B
3.37%
1.07×
Return on capital
192.56%
Spread over hurdle
183.85%