11.74
Revenue¥B
20.15
21.61
23.23
24.81
26.51
28.01
30.71
32.76
35.76
38.67
12.74
7.84%
7.48%
81
23.53
Revenue growth%
26.83
29.10
29.78
28.35
26.28
24.92
25.55
27.21
24.99
25.92
2.96
25.55
26.56
75
9.11
Gross margin%
8.47
7.32
5.26
4.23
1.38
0.40
0.40
0.40
2.88
5.87
15.23
0.40
3.55
59
15.44
Operating margin%
20.61
20.74
19.89
17.42
15.21
15.89
16.80
17.55
18.77
21.71
17.42
17.55
18.16
35
29.29
Net margin%
22.26
21.14
19.80
19.81
19.68
17.53
16.20
17.97
19.94
16.99
8.79
17.53
19.74
34
6.668
P/E ratio (avg)x
18.53
18.96
21.40
24.22
22.61
24.66
23.57
22.49
22.77
23.18
19.86
23.18
22.69
84
20.66
EV/EBITx
25.59
24.79
25.63
25.35
24.58
25.71
26.59
27.12
24.77
25.17
29.98
25.71
25.47
71
21.71
FCF yield (avg)%
27.37
26.33
28.54
28.06
28.19
28.53
25.80
27.05
25.41
28.27
26.57
27.05
27.72
94
12.39
FCF margin%
12.02
10.14
11.21
8.28
10.08
11.50
14.14
13.47
12.78
9.88
15.06
12.78
11.36
72
0.116
FCF / Net incomex
1.123
1.159
1.250
1.176
1.063
1.159
1.215
1.120
1.101
0.987
0.698
1.120
1.141
68
21.24
ROIC%
30.17
32.50
29.57
29.49
30.43
32.02
30.07
31.22
29.13
27.03
26.86
30.07
30.12
6
29.23
Return on equity%
18.25
16.26
17.64
16.92
16.33
18.14
20.27
18.06
19.37
19.55
2.20
19.37
18.10
88
6.60
Return on assets%
8.97
6.24
5.11
2.37
5.33
4.09
2.60
5.11
7.52
9.67
8.91
5.11
5.22
89
0.63
EPS¥
1.05
1.14
1.18
1.29
1.26
1.36
1.40
1.55
1.61
1.60
0.70
4.88%
5.15%
—
18.08
EPS growth%
9.04
6.88
9.14
11.75
9.17
9.55
11.91
12.69
13.07
12.30
19.98
12.30
10.65
24
0.70
Bookvalue per sh¥
1.92
1.83
2.07
2.32
2.60
2.47
2.77
2.92
2.79
2.92
1.73
2.29%
4.71%
—
1.81
FCF per share¥
1.69
1.76
1.68
1.58
1.42
1.28
1.17
1.10
1.14
1.01
0.47
(6.61%)
(5.99%)
—
0.32
Dividend per sh¥
2.43
2.84
3.04
2.92
2.84
2.95
3.31
3.28
3.88
4.27
0.51
8.54%
6.92%
—
11.31
Div yield (avg)%
10.04
8.73
9.27
8.16
6.62
8.09
10.56
10.36
11.00
9.76
19.59
10.36
9.52
65
13.53
Payout ratio%
15.86
15.39
15.38
17.71
16.04
14.65
14.97
15.02
15.88
13.20
16.80
14.97
15.38
80
7.274
Shares (diluted)B
11.58
11.58
12.82
12.41
12.54
12.49
12.67
12.82
12.00
12.92
7.394
0.61%
2.69%
76
22.18
Buyback yield%
29.46
27.93
30.49
28.70
28.31
28.12
26.53
26.02
24.06
21.16
25.84
26.02
28.02
44
0.818
D/E ratiox
1.499
1.655
1.896
1.993
2.153
2.022
1.979
2.242
2.236
2.469
0.994
2.236
2.008
12
17.13
Enterprise value¥B
57.49
65.59
70.74
69.79
76.66
80.35
78.97
87.99
104.6
104.1
22.75
6.31%
6.09%
41
2.510
LT debt¥B
31.48
31.95
30.96
28.64
26.37
25.57
28.57
31.15
31.08
28.55
29.72
1.60%
(1.23%)
79
Revenue
¥38.67B
7.48%
1.00×
Cost of revenue
¥25.94B
7.39%
0.99×
Operating expenses
¥6.251B
7.45%
1.00×
Goodwill & intangibles
19.98%
Spread over hurdle
66.34%