3.236
Revenue¥B
9.806
9.858
10.06
10.43
10.43
10.82
11.01
11.14
11.33
11.58
3.515
2.12%
1.79%
9
29.74
Revenue growth%
22.63
21.51
23.55
23.53
20.66
23.16
20.66
20.21
22.68
25.00
10.64
22.68
22.65
70
11.15
Gross margin%
14.73
14.24
16.80
14.25
13.72
16.50
13.81
13.58
16.23
16.36
14.91
16.23
14.49
59
4.39
Operating margin%
19.94
18.76
20.30
20.34
17.73
17.58
18.83
20.81
20.72
18.31
13.30
18.83
19.39
14
11.44
Net margin%
15.50
17.09
16.97
18.85
21.09
22.07
22.21
20.09
17.63
14.86
28.69
20.09
18.24
66
28.76
P/E ratio (avg)x
20.11
22.29
21.20
22.13
20.19
22.44
24.88
27.24
25.96
27.37
33.40
25.96
22.36
44
36.99
EV/EBITx
11.13
10.54
9.852
10.21
10.26
10.70
9.342
10.12
10.96
11.86
31.02
10.70
10.40
83
19.98
FCF yield (avg)%
9.03
6.95
5.72
4.42
5.44
5.99
4.94
2.09
0.80
1.27
14.11
2.09
5.19
14
13.03
FCF margin%
24.27
24.12
21.76
19.29
20.84
22.80
21.91
23.26
21.92
22.26
20.71
22.26
22.09
81
0.881
FCF / Net incomex
1.364
1.469
1.512
1.447
1.372
1.521
1.692
1.644
1.746
1.747
0.653
1.692
1.516
43
15.16
ROIC%
22.77
21.43
23.25
22.11
23.97
21.05
21.47
20.56
17.66
17.11
28.77
20.56
21.45
20
15.44
Return on equity%
3.59
3.98
5.05
4.95
2.32
0.40
2.27
4.22
6.63
5.15
4.99
4.22
4.10
32
10.92
Return on assets%
24.41
27.32
24.39
23.36
22.37
23.15
24.48
22.48
19.96
20.30
15.48
22.48
23.26
35
12.33
EPS¥
3.31
3.09
2.96
3.16
2.92
2.93
2.50
2.21
2.36
2.27
13.39
(4.88%)
(5.10%)
—
10.64
EPS growth%
14.40
15.92
16.32
17.30
17.80
18.09
19.38
17.66
15.03
14.05
20.03
17.66
16.81
36
8.82
Bookvalue per sh¥
19.11
18.32
21.27
21.04
22.29
25.84
25.42
29.05
30.61
34.65
14.74
9.23%
5.55%
—
8.23
FCF per share¥
7.53
8.20
8.99
7.90
8.61
7.87
7.81
8.40
9.14
8.92
5.85
0.71%
2.11%
—
11.26
Dividend per sh¥
8.23
7.69
7.43
8.18
8.95
8.49
8.96
9.93
9.56
9.29
4.27
0.75%
1.20%
—
6.42
Div yield (avg)%
2.60
5.26
7.35
6.47
7.68
5.07
3.81
4.34
2.32
5.11
10.19
4.34
5.09
89
23.67
Payout ratio%
35.60
38.38
39.88
38.04
35.23
36.50
36.74
35.61
33.17
33.83
27.63
35.61
36.06
65
0.594
Shares (diluted)B
0.928
0.975
0.987
0.919
0.930
1.077
1.110
1.064
1.038
1.067
0.595
2.78%
2.48%
39
27.47
Buyback yield%
3.18
1.13
3.40
0.62
0.40
0.40
2.44
0.40
0.40
0.40
10.51
0.40
0.51
53
0.966
D/E ratiox
1.951
2.171
2.412
2.504
2.901
2.821
2.862
3.396
3.864
3.793
1.230
3.396
2.842
89
1.784
Enterprise value¥B
10.57
10.34
12.03
12.15
14.31
15.24
16.66
15.73
18.43
21.05
4.644
8.03%
8.23%
76
4.696
LT debt¥B
10.48
10.22
10.86
10.14
10.98
11.99
13.85
13.86
15.17
14.13
6.779
5.17%
3.23%
49
Revenue
¥11.58B
1.79%
1.00×
Cost of revenue
¥8.109B
1.79%
1.00×
Operating expenses
¥1.899B
1.86%
1.01×
Goodwill & intangibles
16.41%
Spread over hurdle
(1.64%)