24.25
Revenue¥B
35.18
34.97
35.55
37.01
37.32
38.37
38.09
38.60
38.44
38.46
26.95
0.60%
1.08%
44
11.45
Revenue growth%
15.90
16.70
19.20
17.61
16.97
16.96
18.13
20.81
20.80
20.01
23.18
20.01
17.87
68
24.41
Gross margin%
17.78
19.80
17.90
18.96
17.52
16.54
15.82
15.94
14.81
16.28
19.34
15.94
17.03
72
8.98
Operating margin%
27.39
29.98
30.34
27.35
28.50
29.60
26.77
24.58
23.35
20.55
15.50
24.58
27.37
33
11.38
Net margin%
16.04
18.60
17.99
15.65
12.66
10.87
11.48
12.02
9.31
8.57
12.44
10.87
12.34
62
25.01
P/E ratio (avg)x
25.79
25.42
27.17
27.93
27.83
24.63
24.65
23.16
20.45
21.03
30.37
23.16
25.04
17
22.67
EV/EBITx
16.22
16.15
17.15
19.17
20.96
20.31
21.12
22.12
21.49
23.47
30.72
21.49
20.64
91
25.63
FCF yield (avg)%
8.04
10.50
13.32
14.37
11.67
13.38
11.86
11.81
10.65
9.56
21.18
11.81
11.74
85
7.71
FCF margin%
12.44
11.96
11.50
13.56
11.86
13.30
12.06
13.95
14.37
16.28
2.17
13.95
12.87
53
0.135
FCF / Net incomex
0.794
0.926
1.081
1.074
1.196
1.148
1.262
1.493
1.775
2.067
0.999
1.493
1.172
9
16.68
ROIC%
32.88
31.45
29.23
30.92
28.41
30.16
28.45
30.48
32.57
35.50
6.74
30.48
30.70
36
16.60
Return on equity%
12.57
11.22
8.31
10.21
12.76
13.37
10.61
12.51
12.80
12.76
17.30
12.76
12.54
10
8.83
Return on assets%
27.07
28.28
30.35
32.88
34.05
31.88
34.87
33.87
35.90
36.65
19.99
34.87
33.37
44
1.77
EPS¥
5.44
5.47
6.07
5.92
6.17
6.32
6.86
7.86
9.52
11.04
1.84
12.34%
7.19%
—
3.92
EPS growth%
5.74
4.04
4.58
1.60
1.00
0.40
0.40
0.40
0.40
0.40
24.65
0.40
0.70
35
3.49
Bookvalue per sh¥
8.41
9.90
10.90
12.65
14.11
14.47
16.87
18.46
17.82
17.51
5.70
4.40%
9.43%
—
1.34
FCF per share¥
4.81
5.37
6.00
6.26
6.45
7.38
7.20
8.05
8.70
9.94
5.80
9.03%
7.85%
—
2.14
Dividend per sh¥
3.47
3.36
3.42
3.46
3.58
3.86
4.50
4.32
4.92
5.32
4.93
8.24%
4.82%
—
4.06
Div yield (avg)%
20.31
18.89
20.65
22.99
20.98
19.39
20.44
20.50
19.20
19.11
23.77
19.39
20.37
63
29.10
Payout ratio%
19.81
21.21
22.63
21.17
20.76
19.26
20.43
21.51
22.10
22.22
16.26
21.51
21.19
87
2.439
Shares (diluted)B
2.199
1.979
2.118
2.158
2.035
1.757
1.720
1.548
1.312
1.277
2.340
(8.90%)
(4.67%)
9
14.41
Buyback yield%
24.25
22.66
22.37
19.91
18.00
17.73
15.49
18.36
18.72
19.43
13.25
18.36
19.08
48
0.368
D/E ratiox
0.173
0.187
0.176
0.177
0.168
0.184
0.171
0.164
0.169
0.184
1.572
0.171
0.174
64
23.51
Enterprise value¥B
40.15
37.82
37.44
41.75
41.84
47.97
53.25
57.52
57.29
60.57
10.42
7.68%
5.24%
8
30.16
LT debt¥B
20.44
18.00
17.42
15.90
14.07
14.26
12.73
11.61
10.85
9.565
27.17
(7.43%)
(7.93%)
8
Revenue
¥38.46B
1.08%
1.00×
Cost of revenue
¥26.92B
1.08%
1.00×
Operating expenses
¥7.485B
1.17%
1.01×
Goodwill & intangibles
18.48%
Spread over hurdle
(5.51%)