15.70
Revenue¥B
21.12
22.74
24.00
25.17
27.08
27.92
29.62
31.74
32.98
35.42
16.36
5.52%
6.07%
9
16.38
Revenue growth%
7.62
6.24
8.10
9.42
9.59
7.71
5.66
7.76
8.89
9.29
10.55
7.76
7.93
54
9.23
Gross margin%
9.60
10.20
8.72
7.24
6.68
7.20
8.96
7.93
9.21
9.28
18.50
8.96
8.84
78
4.09
Operating margin%
23.10
22.86
23.30
24.33
21.48
24.24
21.69
22.51
20.35
22.84
27.36
22.51
22.85
74
29.05
Net margin%
21.78
23.89
22.86
23.80
25.68
22.83
23.11
25.92
26.79
29.52
20.21
25.92
23.85
89
17.68
P/E ratio (avg)x
27.02
30.22
29.26
26.71
30.13
33.43
37.54
33.80
34.12
36.64
33.62
34.12
31.82
12
11.27
EV/EBITx
21.11
21.73
22.25
21.66
22.68
19.70
19.96
21.69
23.65
21.70
35.40
21.69
21.70
23
13.17
FCF yield (avg)%
18.74
17.01
18.02
16.91
15.52
15.46
13.58
15.65
13.39
15.29
19.47
15.29
15.58
34
13.50
FCF margin%
6.73
4.44
2.34
1.11
1.83
0.40
0.40
0.40
0.40
0.40
13.46
0.40
0.76
37
1.685
FCF / Net incomex
1.387
1.341
1.479
1.557
1.557
1.415
1.456
1.389
1.539
1.575
1.315
1.456
1.467
39
13.87
ROIC%
31.06
29.53
31.68
33.70
35.82
34.07
32.64
29.85
30.98
31.95
28.41
31.95
31.81
80
24.95
Return on equity%
22.26
24.89
26.77
27.30
26.49
26.83
23.90
26.31
26.13
26.47
25.15
26.31
26.39
18
2.98
Return on assets%
20.69
23.45
26.10
23.16
25.32
23.22
24.57
21.68
20.92
18.46
21.59
21.68
23.19
20
3.95
EPS¥
4.49
4.48
4.26
4.69
4.78
5.16
5.76
6.57
7.52
7.07
4.23
8.16%
5.53%
—
22.00
EPS growth%
17.05
14.92
13.71
12.20
13.18
14.38
14.08
11.80
14.00
13.39
29.97
14.00
13.86
35
1.98
Bookvalue per sh¥
5.82
6.11
6.52
7.48
8.48
9.75
11.30
10.57
10.34
12.03
3.61
7.25%
8.81%
—
3.55
FCF per share¥
4.01
4.79
5.03
5.78
6.15
7.14
8.40
9.45
9.92
10.17
0.78
10.61%
11.76%
—
1.17
Dividend per sh¥
2.86
2.68
3.14
3.57
3.90
3.63
3.68
4.29
4.19
4.68
2.51
3.72%
5.47%
—
28.28
Div yield (avg)%
11.11
9.82
10.24
10.35
12.90
10.10
12.22
10.74
13.35
13.46
24.73
12.22
10.92
58
14.33
Payout ratio%
11.35
12.78
11.00
12.91
15.29
17.59
17.00
18.40
16.59
16.38
25.77
17.00
15.83
35
2.985
Shares (diluted)B
3.190
3.383
3.327
3.427
3.636
3.616
3.267
3.539
3.315
2.931
2.907
(4.22%)
(0.38%)
24
19.92
Buyback yield%
12.02
14.85
14.81
15.93
14.38
15.53
13.09
13.55
13.43
16.28
13.52
13.55
14.60
67
1.199
D/E ratiox
0.907
0.935
1.004
0.985
1.036
1.010
0.998
0.992
1.064
1.071
0.802
1.010
1.001
44
26.17
Enterprise value¥B
40.60
42.54
49.31
54.83
51.66
53.78
57.77
56.30
57.70
67.29
3.437
5.43%
5.58%
51
20.73
LT debt¥B
40.06
43.70
46.72
46.61
45.79
51.58
54.45
49.43
48.90
45.77
5.756
(0.01%)
2.55%
87
Revenue
¥35.42B
6.07%
1.00×
Cost of revenue
¥17.20B
5.70%
0.97×
Operating expenses
¥7.286B
6.46%
1.04×
Goodwill & intangibles
14.17%
Spread over hurdle
11.50%