1.261
Revenue¥B
3.143
3.160
3.129
3.060
3.131
3.113
3.060
3.091
3.055
3.115
1.309
(0.10%)
(0.26%)
73
11.01
Revenue growth%
5.29
7.57
7.35
9.41
8.62
6.09
3.20
3.18
1.57
1.92
19.16
3.18
5.69
23
25.40
Gross margin%
2.39
3.98
5.94
8.19
7.97
5.80
5.44
4.31
5.14
5.11
19.32
5.14
5.29
50
9.16
Operating margin%
7.39
7.33
5.51
3.10
4.09
5.85
5.73
5.38
3.45
2.91
29.79
5.38
5.44
52
23.07
Net margin%
1.56
3.27
1.81
4.75
5.95
4.65
6.64
7.03
5.02
6.11
9.15
6.11
4.88
14
16.40
P/E ratio (avg)x
16.25
15.55
16.79
18.40
17.89
19.47
20.40
20.54
20.92
22.03
7.970
20.54
18.94
72
13.77
EV/EBITx
37.62
41.41
46.20
42.15
37.99
37.30
41.65
43.30
47.39
48.52
25.53
43.30
41.90
31
23.52
FCF yield (avg)%
12.78
14.16
15.48
15.48
16.95
16.48
14.61
14.98
17.62
19.60
27.38
16.48
15.48
20
18.81
FCF margin%
12.62
10.42
11.88
13.10
12.25
14.08
13.08
10.43
11.06
13.30
28.24
13.08
12.44
55
1.199
FCF / Net incomex
0.491
0.448
0.473
0.489
0.477
0.451
0.388
0.418
0.429
0.406
0.235
0.418
0.450
73
2.12
ROIC%
18.90
18.70
16.39
19.01
16.12
15.43
16.54
15.58
13.90
14.13
22.50
15.43
16.25
79
22.79
Return on equity%
3.04
5.65
3.91
1.10
4.02
2.70
2.16
1.75
3.69
2.72
20.43
2.70
2.88
82
4.81
Return on assets%
23.44
25.33
25.40
26.62
23.89
21.26
23.68
26.23
25.46
24.76
7.95
24.76
25.04
23
1.21
EPS¥
2.50
2.35
2.26
2.02
2.02
1.91
2.14
2.15
2.17
2.20
1.29
1.66%
(2.32%)
—
3.43
EPS growth%
7.73
9.31
8.78
7.25
9.68
7.06
4.91
4.95
5.97
3.83
23.57
4.95
7.15
93
0.55
Bookvalue per sh¥
2.59
2.93
3.27
3.26
3.70
3.54
3.37
3.67
3.62
3.40
3.43
(1.68%)
3.88%
—
1.85
FCF per share¥
2.07
1.99
1.82
1.83
2.02
2.02
1.86
1.68
1.68
1.83
2.22
(1.95%)
(1.98%)
—
1.57
Dividend per sh¥
2.57
2.67
2.47
2.22
2.00
2.15
1.91
1.91
2.08
2.25
2.95
2.43%
(2.43%)
—
12.07
Div yield (avg)%
14.13
15.56
17.49
18.76
19.03
16.51
13.60
10.65
9.37
6.84
17.42
10.65
14.84
32
6.14
Payout ratio%
16.59
14.13
12.99
10.98
9.14
8.65
7.70
9.90
11.21
12.71
17.24
9.90
11.09
45
0.655
Shares (diluted)B
0.966
1.127
1.264
1.372
1.383
1.354
1.511
1.555
1.609
1.883
0.668
6.36%
7.60%
54
25.70
Buyback yield%
27.95
28.34
29.79
28.59
25.70
27.31
29.69
26.77
25.27
23.93
3.46
26.77
27.63
61
0.184
D/E ratiox
0.742
0.805
0.801
0.841
0.910
0.783
0.779
0.799
0.787
0.691
1.749
0.783
0.793
57
1.139
Enterprise value¥B
2.278
2.389
2.806
3.172
3.283
3.630
3.480
3.414
3.746
3.727
2.251
2.57%
5.75%
19
0.944
LT debt¥B
0.441
0.473
0.510
0.539
0.535
0.512
0.508
0.525
0.518
0.532
2.446
(0.10%)
1.14%
60
Revenue
¥3.115B
(0.26%)
1.00×
Cost of revenue
¥1.527B
(0.28%)
1.00×
Operating expenses
¥690.4M
(0.37%)
0.99×
Goodwill & intangibles
18.22%
Return on capital
165.85%
Spread over hurdle
155.31%