4.270
Revenue¥B
9.285
10.04
10.67
11.27
11.90
12.50
13.08
13.80
14.43
15.49
4.661
5.41%
5.83%
68
23.06
Revenue growth%
12.06
13.92
14.66
16.37
18.55
20.68
17.83
20.04
22.65
20.49
11.89
20.49
18.19
94
11.06
Gross margin%
4.37
6.97
8.95
7.88
6.42
4.12
1.68
1.58
0.40
0.51
7.23
1.58
4.24
63
5.32
Operating margin%
25.11
24.14
25.70
24.90
27.27
25.73
28.39
30.88
31.53
31.13
19.36
30.88
26.50
24
14.50
Net margin%
5.66
3.18
4.63
5.92
8.77
8.11
6.84
5.55
4.85
3.83
6.24
5.55
5.60
42
20.31
P/E ratio (avg)x
34.66
35.84
40.81
39.59
43.91
47.09
45.24
52.90
53.09
55.38
20.79
52.90
44.58
39
29.08
EV/EBITx
25.70
27.04
25.72
27.35
28.01
25.99
24.09
26.78
24.67
23.68
15.22
24.67
25.85
57
8.59
FCF yield (avg)%
20.23
19.65
19.46
18.39
16.16
18.34
15.66
15.43
15.64
16.57
8.43
15.66
17.46
69
3.78
FCF margin%
6.52
4.21
2.55
3.69
4.40
6.41
4.06
6.15
3.15
2.53
6.90
4.06
4.13
70
0.851
FCF / Net incomex
1.235
1.262
1.334
1.264
1.302
1.115
1.054
1.061
1.039
1.091
1.366
1.061
1.175
51
14.71
ROIC%
7.35
9.43
10.97
11.55
10.36
8.35
8.65
7.42
6.07
8.82
10.44
8.35
8.73
72
6.43
Return on equity%
13.22
12.12
14.34
15.45
17.27
17.18
18.55
16.01
13.35
12.99
5.52
16.01
14.90
54
21.58
Return on assets%
18.70
19.32
20.36
23.26
24.79
24.71
27.53
27.30
28.20
30.22
14.80
27.53
24.75
86
4.40
EPS¥
4.83
5.10
5.72
5.43
5.72
6.27
6.70
7.24
7.84
7.48
4.78
5.50%
4.48%
—
2.55
EPS growth%
14.26
13.31
14.57
13.01
12.30
10.04
10.44
7.55
6.17
7.55
13.86
7.55
11.37
82
2.50
Bookvalue per sh¥
1.20
1.10
1.18
1.18
1.17
1.03
1.10
1.04
1.08
1.13
1.70
(0.75%)
(0.83%)
—
3.25
FCF per share¥
1.14
1.17
1.28
1.32
1.20
1.35
1.42
1.54
1.54
1.62
1.08
6.17%
3.58%
—
3.87
Dividend per sh¥
1.11
1.13
1.04
1.15
1.27
1.18
1.29
1.44
1.41
1.32
0.89
0.68%
1.70%
—
7.10
Div yield (avg)%
3.78
5.98
4.21
5.52
8.35
7.72
6.33
4.96
4.28
3.65
25.62
4.96
5.24
41
5.51
Payout ratio%
19.49
20.29
19.79
19.63
21.13
18.63
20.61
19.93
21.79
21.50
17.80
20.61
20.11
70
1.260
Shares (diluted)B
1.428
1.353
1.337
1.354
1.294
1.332
1.320
1.313
1.400
1.440
1.246
2.16%
(0.52%)
27
9.57
Buyback yield%
5.83
6.22
8.60
6.76
5.17
3.23
1.74
0.40
0.40
0.40
23.94
0.40
4.20
72
0.161
D/E ratiox
0.466
0.503
0.572
0.635
0.669
0.767
0.871
0.825
0.848
0.821
0.524
0.825
0.718
38
8.138
Enterprise value¥B
2.996
2.677
2.862
2.607
2.287
2.289
2.540
2.559
2.827
2.552
10.66
2.22%
(1.30%)
93
9.346
LT debt¥B
9.095
9.753
10.85
9.629
10.07
9.903
9.367
9.305
9.514
9.068
4.488
(2.07%)
0.60%
56
Revenue
¥15.49B
5.83%
1.00×
Cost of revenue
¥8.843B
5.75%
0.99×
Operating expenses
¥3.812B
6.22%
1.04×
Spread over hurdle
(0.61%)