1.959
Revenue¥B
8.850
8.951
9.167
9.532
9.665
9.815
9.930
10.33
10.47
10.72
2.077
2.10%
2.31%
43
18.58
Revenue growth%
11.39
13.06
11.56
8.64
8.91
7.40
9.59
8.15
9.54
8.51
25.41
8.51
9.22
53
15.13
Gross margin%
22.29
22.51
24.28
22.96
23.08
25.16
25.80
25.65
25.69
27.74
2.06
25.69
24.72
61
22.98
Operating margin%
21.19
20.45
21.97
21.56
21.35
23.62
20.88
18.65
15.68
16.20
24.98
18.65
21.04
25
18.06
Net margin%
3.05
6.02
3.63
4.54
6.81
6.94
6.68
8.19
5.56
3.28
13.75
6.68
5.79
10
12.44
P/E ratio (avg)x
23.48
27.76
28.18
30.38
34.21
35.41
36.98
38.04
42.05
41.47
19.16
38.04
34.81
8
21.81
EV/EBITx
26.21
29.20
26.60
29.15
30.29
30.57
31.61
28.08
29.77
30.02
8.505
30.02
29.48
12
9.41
FCF yield (avg)%
9.56
10.74
10.42
11.90
13.72
15.59
17.92
20.44
20.23
17.60
26.29
17.92
14.66
82
4.48
FCF margin%
12.21
14.85
16.32
16.44
18.35
19.20
21.74
22.90
20.96
20.15
12.73
20.96
18.78
62
1.141
FCF / Net incomex
0.323
0.353
0.353
0.407
0.441
0.525
0.567
0.599
0.589
0.586
0.897
0.586
0.483
12
8.01
ROIC%
6.69
4.75
1.97
3.31
2.52
0.40
3.15
1.38
2.68
0.50
27.77
1.38
2.60
94
28.86
Return on equity%
14.35
15.69
14.63
15.21
14.94
14.26
16.34
16.30
16.24
17.45
16.07
16.30
15.45
82
15.93
Return on assets%
12.61
13.74
13.69
15.69
18.67
20.03
21.51
19.69
21.54
22.11
29.31
21.51
19.18
55
4.81
EPS¥
4.54
4.35
4.73
4.50
4.86
4.46
4.25
4.39
4.29
3.98
5.36
(3.92%)
(1.40%)
—
12.99
EPS growth%
17.28
14.74
15.31
15.39
14.08
14.56
16.19
17.61
16.36
18.55
9.48
16.36
15.79
44
1.33
Bookvalue per sh¥
1.18
1.26
1.25
1.35
1.37
1.48
1.44
1.27
1.40
1.39
1.75
0.25%
2.54%
—
2.86
FCF per share¥
4.73
4.69
4.31
4.02
3.70
3.55
3.92
3.55
3.98
4.01
2.40
1.63%
(2.20%)
—
3.42
Dividend per sh¥
7.26
8.35
8.03
8.83
8.24
8.67
8.23
8.98
10.24
10.22
5.03
4.41%
4.61%
—
19.54
Div yield (avg)%
32.88
32.63
32.56
33.36
32.31
30.72
31.39
31.97
32.57
32.40
26.31
31.97
32.48
22
9.45
Payout ratio%
1.49
4.44
4.84
2.50
2.45
2.87
2.33
0.64
2.29
2.66
17.15
2.33
2.48
63
1.226
Shares (diluted)B
1.393
1.456
1.401
1.497
1.528
1.763
1.947
2.127
2.191
2.343
1.241
8.93%
5.16%
60
8.84
Buyback yield%
20.30
18.62
17.87
16.44
17.88
18.17
15.44
18.03
18.81
16.39
6.81
18.03
17.95
68
0.820
D/E ratiox
3.016
3.566
3.975
4.469
5.000
5.459
5.775
6.742
6.895
7.957
0.223
6.742
5.229
85
1.416
Enterprise value¥B
13.07
15.54
18.72
19.93
20.49
21.25
23.04
26.78
29.28
30.31
7.170
8.15%
10.54%
62
4.727
LT debt¥B
2.704
2.563
2.744
2.339
1.986
1.914
1.998
1.935
1.790
1.641
1.678
(3.75%)
(4.21%)
11
Revenue
¥10.72B
2.31%
1.00×
Cost of revenue
¥7.505B
2.31%
1.00×
Operating expenses
¥2.315B
2.03%
0.97×
Spread over hurdle
29.19%