31.39
Revenue¥B
54.63
55.98
58.00
59.11
60.12
61.79
62.80
63.41
63.20
64.76
32.31
1.50%
1.89%
61
9.89
Revenue growth%
16.18
18.84
17.52
17.52
17.63
16.23
14.19
16.88
18.93
19.83
3.96
16.88
17.52
24
10.13
Gross margin%
30.00
29.48
29.24
26.98
24.46
23.53
25.72
23.81
21.87
22.47
19.08
23.53
25.09
88
28.34
Operating margin%
7.07
4.93
6.02
7.49
7.78
5.46
7.93
8.87
10.21
9.41
8.41
8.87
7.63
29
5.68
Net margin%
0.40
0.40
1.41
1.32
0.40
1.17
0.40
0.92
0.47
0.40
20.24
0.47
0.44
32
30.70
P/E ratio (avg)x
28.40
30.59
29.35
29.83
31.60
34.11
34.06
32.83
38.48
38.04
17.08
34.11
32.22
80
33.02
EV/EBITx
29.01
28.50
29.25
28.06
30.19
32.65
29.48
31.68
33.19
34.39
30.21
32.65
29.83
55
12.73
FCF yield (avg)%
1.39
0.40
0.42
3.04
4.58
3.38
1.40
0.40
0.40
2.93
15.15
1.40
1.40
61
7.05
FCF margin%
29.19
29.48
30.78
33.34
31.22
30.03
30.66
29.04
27.26
28.82
23.73
29.04
29.75
12
0.565
FCF / Net incomex
1.985
2.246
2.421
2.816
2.903
2.897
2.830
3.314
3.738
3.650
0.242
3.314
2.864
57
22.38
ROIC%
17.38
14.64
13.59
14.28
13.22
16.14
17.38
18.20
16.57
18.03
17.99
17.38
16.35
16
11.87
Return on equity%
14.01
12.34
11.94
10.07
9.66
9.26
8.67
9.60
9.18
9.71
21.42
9.26
9.68
93
6.44
Return on assets%
8.25
11.03
13.78
11.72
12.92
10.01
7.65
7.66
5.17
5.88
4.27
7.65
9.13
33
21.00
EPS¥
22.17
24.75
28.79
30.89
30.75
30.26
30.78
34.60
38.18
44.08
21.82
7.47%
8.62%
—
5.70
EPS growth%
24.38
27.16
27.26
25.83
27.07
28.71
26.43
27.32
28.31
30.99
24.00
28.31
27.21
57
5.86
Bookvalue per sh¥
17.85
18.60
17.39
16.60
14.86
14.49
14.58
13.88
14.52
14.28
12.76
(0.80%)
(1.12%)
—
10.03
FCF per share¥
15.09
16.16
14.28
15.12
15.81
14.79
15.95
15.92
15.43
14.04
3.65
(2.35%)
(1.06%)
—
19.15
Dividend per sh¥
23.96
28.44
29.62
31.19
35.23
36.83
41.59
42.05
44.98
45.68
10.27
5.33%
6.56%
—
13.87
Div yield (avg)%
16.21
15.94
18.21
20.48
21.64
18.84
19.62
21.95
19.00
19.00
25.34
19.00
19.00
44
8.72
Payout ratio%
20.58
22.31
22.22
20.07
18.45
17.78
20.50
23.40
21.93
24.88
23.72
21.93
21.25
74
0.697
Shares (diluted)B
0.877
0.905
0.938
1.054
0.998
0.986
1.160
1.157
1.169
1.352
0.686
6.26%
4.70%
77
18.65
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
1.37
2.63
1.13
1.33
25.69
1.33
0.40
55
0.332
D/E ratiox
1.500
1.443
1.377
1.291
1.483
1.657
1.723
1.971
2.208
2.498
0.968
1.971
1.578
12
12.75
Enterprise value¥B
59.37
66.27
70.70
80.36
88.04
84.87
92.02
97.41
106.3
100.6
8.808
2.70%
6.44%
53
48.67
LT debt¥B
54.21
62.61
70.99
70.52
80.87
75.32
81.76
77.45
78.44
77.13
44.31
(0.94%)
3.78%
24
Revenue
¥64.76B
1.89%
1.00×
Cost of revenue
¥45.33B
1.89%
1.00×
Operating expenses
¥9.159B
0.76%
0.89×
Goodwill & intangibles
18.00%
Spread over hurdle
(2.61%)