7.307
Revenue¥B
13.67
13.92
14.02
14.14
14.64
14.64
14.96
14.90
15.07
15.46
8.079
1.09%
1.60%
85
12.53
Revenue growth%
6.03
7.56
10.17
9.27
8.65
5.94
3.69
3.00
0.50
0.40
8.87
3.00
5.98
73
29.06
Gross margin%
21.68
22.15
22.72
20.87
22.55
21.01
21.16
22.19
22.64
22.78
29.39
22.19
22.17
29
24.07
Operating margin%
9.35
11.15
12.62
10.82
9.17
10.62
8.85
7.20
9.21
10.34
5.75
9.21
9.85
23
8.33
Net margin%
19.48
18.14
20.00
22.64
24.19
23.18
21.36
23.23
20.80
20.21
17.27
21.36
21.08
78
11.36
P/E ratio (avg)x
10.45
11.36
10.86
10.84
11.63
11.11
11.65
12.54
11.82
11.86
24.47
11.82
11.50
80
22.13
EV/EBITx
23.91
22.42
22.57
21.31
21.38
19.48
21.98
20.22
20.65
19.80
15.70
20.22
21.34
80
16.22
FCF yield (avg)%
10.30
10.19
9.73
11.69
10.30
12.98
11.75
9.25
9.12
10.82
22.44
10.82
10.30
38
25.93
FCF margin%
24.92
23.53
25.06
27.43
26.67
27.39
25.21
26.02
28.27
28.05
23.08
27.39
26.34
83
1.067
FCF / Net incomex
0.603
0.683
0.688
0.804
0.800
0.859
0.990
1.069
1.113
1.146
0.436
1.069
0.832
90
7.62
ROIC%
25.68
24.48
24.09
22.38
21.81
24.43
23.16
25.63
23.52
25.63
10.12
24.43
24.26
54
14.78
Return on equity%
26.63
24.57
21.60
23.72
25.70
24.82
24.73
22.98
24.78
26.01
9.91
24.78
24.75
81
22.13
Return on assets%
6.94
5.62
6.61
7.16
8.57
8.34
8.64
8.49
8.22
8.20
9.82
8.34
8.21
77
5.95
EPS¥
7.14
7.03
6.77
7.69
7.44
8.64
9.77
10.40
10.52
11.43
6.33
8.97%
6.04%
—
25.77
EPS growth%
25.07
24.95
26.72
27.24
28.18
30.90
32.70
32.30
30.56
29.02
11.61
30.90
28.60
38
6.53
Bookvalue per sh¥
11.27
11.88
13.50
14.94
13.93
15.37
17.11
19.20
19.20
20.80
11.55
8.35%
5.56%
—
6.93
FCF per share¥
3.25
3.87
4.11
3.99
4.18
4.35
4.59
5.45
6.38
6.52
10.17
9.29%
8.51%
—
4.81
Dividend per sh¥
5.72
6.35
6.40
7.18
8.20
8.79
9.70
9.38
10.01
9.52
4.43
3.03%
6.81%
—
10.95
Div yield (avg)%
29.31
27.16
28.50
26.74
25.36
26.47
25.62
24.53
23.60
25.73
26.70
25.62
26.10
10
4.78
Payout ratio%
20.92
23.00
21.77
19.58
20.17
22.63
23.03
24.33
24.87
27.40
21.62
24.33
22.82
44
1.487
Shares (diluted)B
1.790
1.858
1.867
1.899
1.909
2.063
1.995
1.897
1.910
1.887
1.460
(0.24%)
1.48%
55
22.87
Buyback yield%
22.51
22.67
20.40
20.06
17.70
17.68
19.60
16.74
13.80
14.10
23.07
16.74
18.65
94
0.689
D/E ratiox
1.708
1.648
1.907
1.895
1.829
1.957
2.220
2.141
2.452
2.318
1.755
2.220
1.932
10
13.55
Enterprise value¥B
26.97
31.04
34.16
34.30
35.83
39.78
45.23
46.35
53.49
60.77
2.854
11.14%
8.17%
82
17.41
LT debt¥B
3.079
3.190
3.442
3.396
3.147
3.377
3.706
4.191
4.437
4.104
19.74
5.45%
2.79%
37
Revenue
¥15.46B
1.60%
1.00×
Cost of revenue
¥10.82B
1.60%
1.00×
Operating expenses
¥2.218B
1.49%
0.99×
Goodwill & intangibles
16.70%
Spread over hurdle
11.77%