4.181
Revenue¥B
6.528
6.652
6.824
7.106
7.303
7.564
7.811
8.087
8.131
8.449
4.393
2.96%
2.76%
11
10.47
Revenue growth%
23.10
21.37
18.49
18.12
15.15
15.67
17.88
14.99
12.37
13.81
5.99
14.99
16.77
14
22.18
Gross margin%
2.71
4.63
3.33
2.88
2.41
1.09
0.40
0.40
0.40
0.40
17.60
0.40
1.75
29
7.84
Operating margin%
22.53
24.57
25.85
28.25
27.74
26.66
25.62
27.97
28.11
29.00
11.21
27.97
27.20
32
5.09
Net margin%
23.32
23.24
25.24
25.29
22.89
20.94
20.63
21.78
24.28
25.15
27.40
21.78
23.28
87
8.389
P/E ratio (avg)x
27.66
25.70
26.94
28.83
26.28
26.40
28.10
27.02
26.33
22.78
33.99
26.40
26.67
89
22.21
EV/EBITx
41.48
39.82
43.95
49.81
52.93
60.96
69.60
80.41
80.53
92.22
34.74
80.41
56.95
43
12.74
FCF yield (avg)%
5.34
3.59
3.07
5.69
6.19
4.64
7.63
6.09
4.45
7.35
10.58
6.09
5.52
68
4.21
FCF margin%
5.63
4.82
7.54
8.19
6.69
5.57
3.93
6.41
5.14
3.46
11.98
5.14
5.60
30
0.846
FCF / Net incomex
0.831
0.935
0.892
0.929
0.883
0.839
0.779
0.799
0.811
0.807
1.765
0.807
0.835
49
21.97
ROIC%
18.93
18.53
17.66
17.48
18.89
19.59
17.68
17.03
15.87
16.75
4.68
17.03
17.67
6
19.76
Return on equity%
7.24
6.55
8.34
6.91
5.47
3.47
4.82
7.21
6.80
6.48
20.66
6.48
6.67
51
6.46
Return on assets%
29.57
28.80
25.91
27.03
25.92
25.35
25.16
24.39
22.48
20.96
16.44
24.39
25.63
22
2.57
EPS¥
1.99
1.82
1.59
1.72
1.59
1.45
1.34
1.29
1.27
1.31
2.76
(3.75%)
(4.59%)
—
29.91
EPS growth%
17.79
16.91
17.27
14.76
15.30
13.23
12.31
9.60
12.12
12.56
11.77
12.31
13.99
54
1.32
Bookvalue per sh¥
3.16
2.90
2.64
2.31
2.15
1.93
1.86
1.80
1.62
1.48
3.07
(7.11%)
(6.86%)
—
1.55
FCF per share¥
2.14
1.96
2.21
2.42
2.60
2.66
2.87
2.86
2.86
2.75
3.73
1.06%
2.86%
—
1.25
Dividend per sh¥
2.50
2.53
2.48
2.41
2.45
2.40
2.34
2.58
2.71
2.63
1.64
1.44%
1.46%
—
13.08
Div yield (avg)%
33.71
33.56
32.90
34.38
33.47
35.90
34.19
37.13
36.53
35.31
10.43
35.90
34.28
50
4.28
Payout ratio%
26.89
27.76
27.08
26.42
29.27
29.65
31.10
33.96
33.08
32.57
5.49
32.57
29.46
85
1.526
Shares (diluted)B
1.417
1.341
1.500
1.695
1.646
1.779
1.754
1.706
1.773
1.967
1.520
3.63%
2.88%
51
11.29
Buyback yield%
9.76
11.89
9.78
9.47
6.64
4.08
6.71
5.88
8.86
9.72
21.28
6.71
9.17
90
1.695
D/E ratiox
1.057
1.256
1.503
1.743
1.728
1.912
2.266
2.318
2.513
2.709
1.534
2.318
1.827
21
1.324
Enterprise value¥B
0.829
0.719
0.611
0.599
0.619
0.590
0.603
0.615
0.611
0.648
5.521
0.93%
(3.33%)
15
6.505
LT debt¥B
2.468
2.397
2.461
2.239
2.444
2.650
2.566
2.517
2.239
2.192
3.806
(2.15%)
(2.04%)
37
Revenue
¥8.449B
2.76%
1.00×
Cost of revenue
¥3.585B
3.11%
1.03×
Operating expenses
¥2.018B
2.63%
0.99×
Spread over hurdle
30.24%