8.547
Revenue¥B
9.919
9.839
10.03
10.36
10.31
10.57
10.58
10.85
10.85
10.94
9.344
1.19%
1.13%
75
25.75
Revenue growth%
23.34
20.86
21.15
19.05
16.64
15.13
14.74
11.93
11.72
11.89
5.16
11.93
15.88
38
27.07
Gross margin%
2.88
4.84
4.39
5.91
4.82
2.71
3.69
5.04
3.78
2.28
8.08
3.69
4.09
41
9.41
Operating margin%
0.40
0.40
0.40
0.46
2.49
3.30
4.24
3.82
4.55
4.51
13.99
4.24
2.90
85
23.08
Net margin%
0.40
2.01
0.40
0.40
0.40
0.40
2.95
5.06
6.42
4.32
5.45
4.32
1.21
30
35.82
P/E ratio (avg)x
35.32
35.97
35.37
38.20
41.48
41.61
39.57
37.02
40.72
42.12
27.83
40.72
38.88
22
32.63
EV/EBITx
18.98
20.81
21.67
21.43
21.20
22.90
23.67
26.75
30.79
32.26
31.37
26.75
22.28
8
4.46
FCF yield (avg)%
5.30
6.02
4.79
6.88
7.70
6.92
6.34
3.89
3.33
5.54
4.31
5.54
5.78
36
4.75
FCF margin%
15.80
15.39
14.18
14.36
14.41
12.84
11.37
12.84
14.42
16.59
26.54
12.84
14.38
57
1.483
FCF / Net incomex
0.830
0.795
0.829
0.943
1.081
1.054
1.138
1.049
1.109
1.154
0.494
1.109
1.051
52
18.10
ROIC%
9.50
7.40
8.37
5.84
8.44
7.07
4.47
6.22
8.47
8.12
26.79
7.07
7.76
91
24.97
Return on equity%
16.37
17.19
20.14
17.88
17.82
19.10
19.88
21.60
24.18
25.54
11.96
21.60
19.49
17
17.47
Return on assets%
32.96
33.71
31.98
33.26
35.43
36.86
35.14
32.33
35.08
38.04
27.18
35.14
34.39
64
3.10
EPS¥
1.94
2.12
1.93
1.99
2.19
2.05
2.12
1.98
1.95
2.15
3.27
(0.37%)
1.44%
—
22.80
EPS growth%
26.94
29.40
30.26
29.16
26.23
25.85
25.29
22.51
23.33
25.68
2.29
25.29
26.04
77
1.63
Bookvalue per sh¥
2.17
2.29
2.32
2.23
2.53
2.74
2.61
3.01
3.35
3.82
3.75
8.56%
6.05%
—
3.27
FCF per share¥
2.38
2.80
2.84
3.01
2.89
3.33
3.53
3.73
4.06
4.24
4.97
8.00%
6.31%
—
1.67
Dividend per sh¥
1.35
1.38
1.29
1.39
1.56
1.52
1.65
1.84
1.81
1.69
0.97
1.61%
1.52%
—
22.57
Div yield (avg)%
23.05
25.14
25.51
25.73
23.29
21.64
19.10
21.51
23.49
25.60
13.50
21.64
23.39
73
29.87
Payout ratio%
33.58
32.02
33.86
33.15
34.55
37.32
39.74
40.98
40.06
37.57
4.79
39.74
35.94
95
1.430
Shares (diluted)B
1.169
1.232
1.130
1.035
1.115
1.146
1.011
0.878
0.929
0.832
1.427
(5.69%)
(3.68%)
74
24.55
Buyback yield%
23.85
26.09
26.61
27.20
29.13
26.75
26.65
26.80
26.61
24.23
28.77
26.65
26.63
77
1.637
D/E ratiox
1.567
1.784
1.812
1.718
1.762
1.935
1.990
1.944
1.792
1.868
0.548
1.935
1.802
75
1.984
Enterprise value¥B
2.035
1.974
1.722
1.519
1.567
1.693
1.744
1.873
1.894
1.738
1.648
2.10%
(1.63%)
23
8.474
LT debt¥B
2.941
3.182
3.271
3.800
4.511
5.368
6.508
6.996
6.906
7.141
7.011
9.62%
11.13%
52
Revenue
¥10.94B
1.13%
1.00×
Cost of revenue
¥6.533B
0.76%
0.96×
Operating expenses
¥1.149B
1.67%
1.05×
Goodwill & intangibles
15.94%
Return on capital
112.38%
Spread over hurdle
107.54%