8.275
Revenue¥B
8.279
9.005
9.633
10.18
10.89
11.93
13.03
14.34
15.79
17.16
8.614
9.53%
8.21%
13
21.49
Revenue growth%
17.94
19.24
19.32
19.32
17.12
16.67
14.32
12.06
10.22
10.60
12.27
12.06
16.90
67
26.72
Gross margin%
0.40
2.65
2.21
0.48
3.10
3.69
3.64
4.74
6.46
5.95
20.11
4.74
3.37
43
15.86
Operating margin%
23.65
22.49
25.29
25.32
24.18
26.61
28.43
29.92
31.42
29.71
27.66
29.71
25.97
82
27.45
Net margin%
11.91
14.65
16.05
16.63
17.17
19.30
20.84
22.70
20.82
22.47
15.26
20.84
18.24
91
24.14
P/E ratio (avg)x
16.89
17.15
18.96
18.70
21.08
22.43
25.97
26.49
30.13
33.25
8.504
26.49
21.76
48
19.34
EV/EBITx
18.62
17.14
16.42
17.74
17.89
16.72
16.54
17.00
17.10
19.07
36.06
17.00
17.12
54
6.52
FCF yield (avg)%
28.59
27.90
26.15
26.16
24.64
27.54
27.13
24.41
26.63
24.94
24.96
26.63
26.39
70
5.39
FCF margin%
0.40
0.91
0.40
0.40
1.42
4.00
4.74
6.70
9.06
6.85
27.49
6.70
2.71
42
0.106
FCF / Net incomex
1.482
1.627
1.518
1.679
1.703
1.644
1.798
1.861
1.783
2.011
1.661
1.798
1.691
62
20.13
ROIC%
5.79
7.10
6.65
4.46
2.84
3.98
2.98
0.69
0.40
0.40
5.48
0.69
3.48
14
17.78
Return on equity%
7.90
8.62
8.64
7.34
7.26
6.46
4.19
2.56
3.31
4.42
10.69
4.19
6.86
76
27.42
Return on assets%
16.91
19.67
21.48
19.58
21.13
19.64
18.50
20.69
20.98
20.60
20.56
20.60
20.14
48
173.79
EPS¥
186.61
195.08
206.50
193.37
205.28
208.27
218.52
237.78
235.44
216.42
187.48
1.06%
1.01%
—
11.01
EPS growth%
34.18
33.89
36.58
39.19
39.12
37.10
38.50
36.88
38.97
36.49
22.59
37.10
36.99
52
46.49
Bookvalue per sh¥
69.36
61.19
57.60
59.85
57.10
61.46
59.75
54.86
51.54
46.94
99.81
(3.85%)
(4.45%)
—
146.87
FCF per share¥
88.20
83.50
79.66
88.77
88.98
97.26
107.32
94.91
103.79
103.41
105.11
3.05%
1.94%
—
178.76
Dividend per sh¥
96.14
109.83
113.03
126.78
152.95
183.74
182.40
204.16
208.93
221.15
128.86
7.65%
10.69%
—
24.92
Div yield (avg)%
18.77
18.83
20.70
22.01
23.38
23.44
25.57
26.27
26.95
26.07
7.49
26.07
23.41
44
14.79
Payout ratio%
13.88
11.10
13.54
14.39
14.76
14.94
12.20
11.35
12.29
11.80
15.88
12.20
12.91
87
53.43
Shares (diluted)M
37.07
38.77
38.15
39.81
38.32
34.62
37.51
35.31
31.19
28.86
52.21
(5.51%)
(2.57%)
40
11.55
Buyback yield%
25.10
25.18
24.19
23.12
25.74
26.07
27.46
28.77
28.44
29.91
28.87
28.44
25.91
28
0.449
D/E ratiox
0.756
0.702
0.737
0.705
0.750
0.782
0.839
0.826
0.788
0.740
1.477
0.788
0.753
12
2.414
Enterprise value¥B
8.497
7.824
7.403
7.405
7.149
7.277
6.643
5.755
5.243
5.620
1.488
(4.70%)
(4.55%)
44
8.065
LT debt¥B
1.327
1.207
1.212
1.293
1.253
1.338
1.273
1.129
1.033
0.992
6.234
(4.56%)
(3.69%)
91
Revenue
¥17.16B
8.21%
1.00×
Cost of revenue
¥11.31B
8.18%
1.00×
Operating expenses
¥3.670B
8.15%
0.99×
Spread over hurdle
(1.73%)