4.283
Revenue¥B
9.025
8.863
8.682
8.673
8.761
8.738
8.804
8.878
8.840
8.822
4.661
0.14%
(0.26%)
94
16.87
Revenue growth%
1.15
1.38
4.04
6.02
8.98
11.65
10.28
9.35
9.29
10.05
2.82
10.05
9.14
32
19.20
Gross margin%
12.57
14.68
12.30
14.53
12.31
14.85
17.61
19.30
17.27
18.31
29.69
17.61
14.76
35
28.39
Operating margin%
22.38
21.73
21.72
20.45
22.43
23.36
23.17
25.41
24.93
23.81
3.63
23.81
22.80
94
11.76
Net margin%
9.42
8.04
7.16
6.11
6.84
5.24
4.22
1.78
2.31
4.44
26.66
4.22
5.68
11
11.99
P/E ratio (avg)x
24.98
24.19
22.09
22.19
21.21
21.08
20.37
22.40
22.19
23.99
22.50
22.19
22.19
15
29.00
EV/EBITx
20.84
21.59
22.41
25.86
24.70
23.34
22.50
21.00
23.59
24.61
11.86
23.34
22.92
21
2.04
FCF yield (avg)%
2.54
2.58
1.32
0.52
0.82
1.43
0.40
3.29
2.68
0.79
22.32
1.43
1.37
82
6.81
FCF margin%
18.86
16.11
18.02
16.71
14.81
15.92
14.30
15.67
16.59
15.37
2.20
15.67
16.02
42
0.887
FCF / Net incomex
0.186
0.204
0.208
0.192
0.176
0.192
0.206
0.212
0.200
0.221
0.876
0.206
0.202
80
6.25
ROIC%
17.01
19.45
21.25
18.63
21.15
21.18
18.75
17.67
16.14
15.40
29.22
17.67
18.69
92
14.98
Return on equity%
14.83
15.85
14.96
13.41
10.85
10.23
11.25
14.07
14.18
11.66
8.61
11.66
13.74
12
9.55
Return on assets%
2.07
1.38
1.14
2.22
1.59
2.89
3.05
5.36
7.55
7.86
20.57
5.36
2.55
27
1.04
EPS¥
1.41
1.49
1.64
1.61
1.71
1.74
1.93
2.05
2.43
2.77
1.09
10.06%
8.33%
—
2.20
EPS growth%
22.80
25.77
24.30
25.73
25.58
22.99
20.06
21.24
22.02
20.76
29.57
21.24
22.89
30
0.82
Bookvalue per sh¥
1.27
1.39
1.28
1.38
1.37
1.35
1.42
1.37
1.44
1.51
1.38
2.00%
0.69%
—
0.95
FCF per share¥
1.45
1.36
1.36
1.39
1.35
1.32
1.26
1.35
1.32
1.23
1.27
(1.90%)
(1.59%)
—
0.69
Dividend per sh¥
1.83
1.96
2.03
2.00
2.04
2.31
2.42
2.53
2.84
3.15
1.44
9.06%
6.88%
—
12.17
Div yield (avg)%
12.72
13.73
15.28
17.18
19.33
18.35
20.88
21.56
22.39
23.81
16.71
21.56
18.84
80
12.69
Payout ratio%
20.73
20.90
18.76
16.19
16.66
15.85
16.87
15.49
12.71
11.97
3.06
15.49
16.42
32
0.890
Shares (diluted)B
0.938
0.912
0.964
1.021
1.137
1.187
1.221
1.278
1.333
1.332
0.904
3.21%
3.45%
24
16.98
Buyback yield%
7.70
6.72
8.63
10.91
10.87
9.60
12.16
14.05
16.57
14.94
5.85
14.05
10.89
24
0.252
D/E ratiox
1.417
1.572
1.636
1.724
1.630
1.848
2.028
2.101
2.295
2.257
1.440
2.101
1.786
10
3.156
Enterprise value¥B
8.341
8.796
9.922
11.09
9.893
9.571
9.037
8.465
8.180
8.854
7.055
(2.20%)
0.77%
65
7.383
LT debt¥B
8.293
9.015
8.838
8.448
7.423
6.674
7.154
7.322
7.718
7.326
3.704
(0.26%)
(2.04%)
75
Revenue
¥8.822B
(0.26%)
1.00×
Cost of revenue
¥5.396B
(0.05%)
1.02×
Operating expenses
¥1.709B
0.04%
1.03×
Goodwill & intangibles
17.48%
Spread over hurdle
10.55%