19.16
Revenue¥B
27.57
27.61
28.92
29.54
29.70
31.02
31.89
32.16
33.14
33.31
20.76
2.33%
2.08%
86
2.84
Revenue growth%
27.88
28.23
30.40
32.80
33.90
36.13
37.75
37.92
40.56
38.13
22.88
37.92
35.02
90
16.55
Gross margin%
1.16
0.40
0.40
2.34
1.68
0.40
0.40
0.40
0.40
0.40
12.10
0.40
0.40
47
7.41
Operating margin%
13.34
10.81
12.49
14.43
12.82
12.58
12.70
10.10
7.82
6.16
14.25
10.10
12.53
87
15.08
Net margin%
12.82
14.13
15.37
12.91
10.82
10.44
10.16
8.04
10.49
9.89
7.29
10.16
10.65
19
9.280
P/E ratio (avg)x
25.01
28.44
26.69
25.17
26.31
29.75
30.71
30.76
29.53
31.75
34.64
30.71
28.99
70
6.612
EV/EBITx
23.08
22.40
19.99
17.78
18.00
18.00
19.07
19.22
19.58
20.41
15.18
19.22
19.40
74
14.45
FCF yield (avg)%
11.03
10.28
11.89
10.09
7.54
8.78
5.79
5.51
3.49
6.35
3.37
5.79
8.16
65
14.31
FCF margin%
28.77
28.72
26.85
28.26
28.19
30.54
32.26
30.66
29.82
30.18
17.13
30.54
29.30
43
0.667
FCF / Net incomex
2.173
2.439
2.761
3.286
3.306
3.242
3.242
3.395
3.826
3.947
0.160
3.395
3.264
52
17.57
ROIC%
20.02
18.61
18.43
18.35
17.00
14.50
15.09
17.86
16.91
17.87
13.18
16.91
17.86
45
5.24
Return on equity%
0.40
0.99
0.40
0.40
0.40
0.40
3.17
1.46
1.04
2.79
10.02
1.46
0.69
34
8.00
Return on assets%
21.58
24.45
26.32
28.37
27.39
28.41
28.92
25.93
23.28
20.92
21.54
25.93
26.12
20
2.63
EPS¥
4.25
4.88
5.67
5.99
7.14
7.71
9.04
9.43
10.05
11.36
2.91
9.74%
10.20%
—
9.82
EPS growth%
28.35
27.29
24.96
23.93
26.79
27.21
24.81
27.36
25.47
26.00
14.47
26.00
26.39
38
1.55
Bookvalue per sh¥
1.80
1.83
1.95
2.01
2.08
2.22
2.16
2.19
2.35
2.62
0.81
4.74%
3.51%
—
0.80
FCF per share¥
1.29
1.40
1.59
1.85
1.91
2.26
2.32
2.59
3.04
3.26
0.66
11.30%
10.76%
—
1.60
Dividend per sh¥
4.02
3.58
3.18
3.30
3.30
3.53
3.51
3.50
3.14
3.03
3.13
(1.70%)
(2.92%)
—
2.11
Div yield (avg)%
31.02
33.09
35.51
34.38
36.73
36.01
33.28
32.07
33.53
34.15
23.70
33.53
33.84
52
7.96
Payout ratio%
24.77
27.15
25.20
28.12
26.71
24.32
25.06
23.26
21.19
21.82
9.26
23.26
24.92
7
5.364
Shares (diluted)B
5.929
6.814
6.564
7.110
6.873
6.643
6.907
7.876
8.740
9.984
5.487
7.75%
4.75%
25
7.25
Buyback yield%
28.77
26.54
27.30
25.22
26.59
24.09
23.88
21.81
23.95
23.41
26.86
23.88
24.66
16
1.404
D/E ratiox
1.218
1.331
1.485
1.673
1.564
1.512
1.495
1.677
1.790
1.956
0.820
1.677
1.538
24
1.888
Enterprise value¥B
16.08
14.89
16.16
15.05
16.07
17.16
16.17
15.99
17.79
17.52
7.793
1.75%
2.12%
17
6.113
LT debt¥B
6.071
5.792
6.052
6.129
6.913
6.435
6.454
6.726
7.038
6.639
7.677
(0.81%)
0.74%
28
Revenue
¥33.31B
2.08%
1.00×
Cost of revenue
¥15.48B
2.18%
1.01×
Operating expenses
¥6.051B
1.24%
0.92×
Goodwill & intangibles
17.01%