5.263
Revenue¥B
12.68
12.66
12.69
12.52
12.49
12.76
12.71
12.57
12.65
13.02
5.600
0.83%
0.55%
86
27.56
Revenue growth%
20.52
17.98
18.67
16.35
17.14
19.50
20.66
18.52
18.64
21.11
11.35
19.50
18.65
47
19.52
Gross margin%
5.68
4.91
6.82
7.90
8.23
11.20
11.15
11.69
13.43
12.75
16.03
11.69
9.69
80
24.86
Operating margin%
11.84
12.06
12.93
12.10
11.99
12.88
12.52
10.70
11.47
13.75
15.83
12.52
12.08
45
29.74
Net margin%
25.53
28.36
30.90
33.31
31.32
28.80
29.59
29.39
31.83
29.17
12.79
29.39
29.49
20
17.37
P/E ratio (avg)x
51.49
50.81
56.47
59.36
72.00
73.73
73.01
86.34
93.69
113.0
34.07
86.34
72.51
63
37.62
EV/EBITx
14.05
12.31
11.52
10.26
9.210
8.443
8.079
7.612
8.080
7.192
24.86
8.079
8.826
78
26.11
FCF yield (avg)%
14.49
15.64
14.56
14.82
14.92
14.70
12.86
10.24
8.48
5.55
3.51
10.24
14.52
88
19.18
FCF margin%
30.38
28.47
29.11
29.81
28.92
29.41
27.96
26.55
24.32
26.06
26.14
26.55
28.69
50
0.191
FCF / Net incomex
1.648
1.874
2.061
2.143
2.124
2.481
2.743
3.105
3.575
3.599
0.658
3.105
2.312
70
7.34
ROIC%
30.00
30.55
29.68
26.92
29.48
27.93
30.35
31.78
31.35
30.05
7.92
30.35
30.03
18
20.83
Return on equity%
12.75
10.81
9.11
6.31
3.62
4.27
2.42
1.41
4.28
2.37
15.44
2.42
4.27
15
13.60
Return on assets%
14.56
14.66
17.24
15.59
18.46
21.37
23.21
24.29
26.92
29.58
8.80
24.29
19.91
67
4.04
EPS¥
1.96
2.24
2.43
2.55
2.51
2.69
2.99
3.30
3.37
3.26
4.36
5.36%
5.15%
—
6.36
EPS growth%
3.70
4.26
7.06
9.06
9.54
7.34
9.39
11.56
10.21
8.89
18.90
9.39
8.98
23
2.05
Bookvalue per sh¥
4.05
4.15
3.97
3.90
3.92
4.20
4.40
4.11
4.09
4.54
4.90
2.98%
0.75%
—
4.82
FCF per share¥
6.48
7.15
7.67
8.82
8.93
9.31
9.98
11.37
11.18
12.58
1.73
7.10%
7.57%
—
2.66
Dividend per sh¥
3.86
3.43
3.07
2.83
2.85
2.82
2.51
2.31
2.22
2.01
6.31
(6.75%)
(5.88%)
—
25.07
Div yield (avg)%
19.78
20.17
21.40
19.50
21.50
22.18
19.79
18.09
20.47
19.85
15.12
19.85
20.01
15
14.47
Payout ratio%
24.50
25.19
26.31
25.34
22.41
23.30
24.25
24.40
22.27
21.19
16.54
23.30
24.33
71
1.275
Shares (diluted)B
1.368
1.318
1.223
1.163
1.308
1.401
1.475
1.373
1.409
1.376
1.277
1.02%
0.11%
48
6.16
Buyback yield%
20.27
18.62
20.98
19.38
22.14
23.08
25.81
25.79
27.65
27.64
6.24
25.81
22.61
85
1.275
D/E ratiox
1.018
1.090
0.970
0.947
0.892
0.820
0.848
0.903
0.871
0.859
1.375
0.859
0.897
95
10.47
Enterprise value¥B
14.44
17.15
19.75
19.49
20.83
22.12
23.32
23.88
26.77
31.26
4.888
8.46%
8.75%
32
2.109
LT debt¥B
7.071
7.587
6.546
7.191
6.834
6.356
7.003
6.455
6.561
6.115
8.790
(2.20%)
(0.70%)
55
Revenue
¥13.02B
0.55%
1.00×
Cost of revenue
¥9.114B
0.55%
1.00×
Operating expenses
¥2.803B
0.12%
0.96×
Spread over hurdle
(6.55%)