16.00
Revenue¥B
10.93
10.87
10.86
11.31
11.47
11.96
12.02
12.53
12.90
12.95
16.80
2.46%
2.06%
21
18.59
Revenue growth%
6.55
6.08
5.37
6.30
4.82
3.53
1.71
3.12
3.88
5.59
25.79
3.53
5.09
65
2.63
Gross margin%
0.40
0.40
0.40
0.40
2.28
0.87
2.45
1.42
4.27
3.28
3.37
2.45
1.15
95
3.79
Operating margin%
17.03
15.26
13.32
13.37
13.86
14.91
15.76
14.03
13.79
11.08
12.54
14.03
13.94
85
21.06
Net margin%
1.67
1.50
1.83
4.52
6.27
3.62
5.69
6.56
7.45
9.31
7.26
6.56
5.10
26
29.60
P/E ratio (avg)x
7.855
8.869
9.706
9.560
9.007
8.657
10.17
11.19
11.01
11.80
16.59
11.01
9.633
62
29.72
EV/EBITx
32.05
33.82
34.36
35.05
35.49
33.60
35.88
39.49
39.54
39.36
12.43
39.36
35.27
82
20.72
FCF yield (avg)%
13.06
14.87
14.54
16.24
15.87
15.00
16.12
17.73
14.83
14.81
10.72
15.00
14.94
94
20.15
FCF margin%
15.40
16.97
14.60
12.67
10.56
9.06
6.98
9.59
10.24
8.58
19.03
9.06
10.40
89
1.108
FCF / Net incomex
0.990
1.101
1.207
1.130
1.221
1.229
1.184
1.246
1.205
1.290
0.413
1.229
1.206
17
9.03
ROIC%
0.40
2.81
0.40
0.40
0.40
1.77
1.95
3.59
5.14
3.49
26.75
3.49
1.86
17
14.23
Return on equity%
15.17
17.87
17.01
15.10
16.27
13.57
14.44
13.08
15.68
15.93
8.56
14.44
15.42
25
12.23
Return on assets%
15.88
15.00
17.24
19.61
18.66
20.22
22.67
19.82
17.56
17.44
9.56
19.82
18.11
51
31.09
EPS¥
16.33
15.83
15.80
18.26
21.62
21.96
22.98
27.48
27.03
27.65
34.60
5.04%
6.94%
—
21.49
EPS growth%
21.77
22.83
25.10
22.62
24.50
21.60
19.63
20.30
22.51
20.25
3.95
20.30
22.14
21
25.09
Bookvalue per sh¥
16.41
16.75
18.71
17.56
18.95
20.69
21.77
21.91
23.41
23.54
11.34
4.43%
4.71%
—
23.84
FCF per share¥
10.72
10.53
11.34
10.77
9.75
10.58
11.65
12.57
12.89
13.05
21.03
5.99%
1.23%
—
9.50
Dividend per sh¥
8.53
7.99
7.56
8.15
8.80
8.00
8.15
8.10
8.09
8.62
35.65
(0.41%)
(0.56%)
—
29.16
Div yield (avg)%
15.43
18.33
18.57
17.52
15.24
15.35
13.09
13.84
12.10
15.08
13.15
13.84
15.30
19
29.09
Payout ratio%
12.07
12.09
14.12
13.19
15.99
13.56
15.06
17.51
18.13
15.25
15.42
15.25
14.59
71
308.8
Shares (diluted)M
458.7
461.5
479.2
501.4
516.5
609.6
631.7
636.9
767.2
768.7
305.8
8.28%
6.38%
54
27.93
Buyback yield%
28.27
27.99
25.19
27.22
26.47
23.87
24.25
26.06
25.14
24.71
21.53
24.71
25.63
24
0.345
D/E ratiox
0.940
0.991
0.940
0.989
0.965
1.042
1.024
0.921
0.853
0.815
0.514
0.921
0.953
26
1.491
Enterprise value¥B
27.48
32.97
39.00
44.47
46.43
53.34
54.96
57.64
67.49
77.24
7.078
10.72%
12.43%
62
6.807
LT debt¥B
12.00
13.85
16.34
18.65
19.54
21.82
22.78
25.30
24.13
25.50
8.440
5.47%
8.92%
30
Revenue
¥12.95B
2.06%
1.00×
Cost of revenue
¥9.067B
2.06%
1.00×
Operating expenses
¥2.280B
2.12%
1.01×
Spread over hurdle
(3.37%)