9.593
Revenue¥B
10.34
10.82
10.88
11.45
11.63
11.74
12.05
12.25
12.33
12.93
10.58
2.14%
2.54%
46
11.13
Revenue growth%
28.02
29.41
29.72
29.58
28.32
28.25
27.49
25.60
27.52
27.13
9.15
27.49
28.14
26
7.37
Gross margin%
7.67
7.93
8.84
9.60
7.03
8.77
6.82
4.29
5.86
3.69
6.22
5.86
7.35
54
28.67
Operating margin%
19.63
19.24
17.19
15.13
13.83
13.69
13.64
13.72
15.44
16.02
16.09
13.72
15.29
70
9.51
Net margin%
6.04
5.75
7.02
8.84
6.96
8.22
7.04
6.80
9.50
9.54
20.57
8.22
7.03
52
25.57
P/E ratio (avg)x
28.01
25.90
24.15
23.94
23.74
21.75
21.85
21.44
18.97
16.66
24.01
21.44
22.80
62
36.33
EV/EBITx
27.83
24.44
21.14
18.21
18.54
17.67
19.38
17.66
16.35
14.81
16.40
17.66
18.37
6
2.93
FCF yield (avg)%
30.44
30.19
28.74
30.58
30.78
28.41
27.15
24.28
24.90
27.41
4.83
27.15
28.57
15
18.88
FCF margin%
22.61
21.94
23.21
21.72
21.83
19.16
19.47
18.73
19.89
19.32
9.76
19.32
20.81
73
1.463
FCF / Net incomex
0.809
0.834
0.761
0.730
0.816
0.767
0.741
0.677
0.619
0.641
0.645
0.677
0.751
36
5.35
ROIC%
8.24
7.18
5.06
3.37
3.38
1.26
2.40
2.39
1.12
3.67
10.98
2.39
3.38
28
25.49
Return on equity%
18.44
20.92
19.43
20.95
23.35
24.77
27.24
26.75
24.71
23.13
13.69
24.77
23.24
85
20.58
Return on assets%
3.73
0.78
0.64
1.45
4.03
1.35
2.67
0.40
0.40
0.40
26.47
0.40
1.06
14
9,726
EPS¥
18,110
20,391
22,902
26,135
30,117
31,240
36,073
35,536
34,928
39,629
10,408
5.64%
7.61%
—
14.84
EPS growth%
24.40
22.65
20.22
18.62
16.66
14.17
13.57
15.27
13.47
14.39
29.47
14.17
15.96
13
4,213
Bookvalue per sh¥
14,009
16,365
16,294
17,750
19,785
18,891
18,489
20,823
22,026
24,214
7,664
4.12%
5.14%
—
12,511
FCF per share¥
3,453
3,601
3,499
3,487
3,411
3,687
3,432
3,095
2,923
2,786
5,648
(3.97%)
(1.72%)
—
7,304
Dividend per sh¥
6,179
6,670
6,752
7,277
6,909
6,342
6,534
7,338
8,099
7,652
11,260
2.06%
2.09%
—
2.39
Div yield (avg)%
13.26
11.89
11.12
11.69
12.98
14.79
16.86
18.85
16.72
17.41
29.56
16.86
14.02
90
19.77
Payout ratio%
8.82
6.30
4.41
4.42
4.55
4.70
7.44
8.77
8.55
8.56
14.18
8.55
6.87
59
0.354
Shares (diluted)M
0.594
0.592
0.588
0.606
0.653
0.684
0.713
0.757
0.894
0.929
0.356
7.31%
5.73%
20
13.52
Buyback yield%
14.57
13.94
12.85
9.88
7.49
5.81
7.20
9.57
7.14
9.57
17.66
7.20
9.57
49
0.672
D/E ratiox
1.400
1.304
1.292
1.217
1.336
1.446
1.488
1.355
1.500
1.552
0.908
1.488
1.377
58
0.610
Enterprise value¥B
10.25
10.71
11.58
12.45
12.64
14.14
13.68
12.66
13.83
13.94
11.08
1.98%
2.59%
89
9.777
LT debt¥B
0.983
0.956
1.139
1.218
1.371
1.314
1.468
1.684
1.899
1.829
0.989
5.93%
7.47%
12
Revenue
¥12.93B
2.54%
1.00×
Cost of revenue
¥9.048B
2.54%
1.00×
Operating expenses
¥1.927B
2.03%
0.95×
Goodwill & intangibles
15.67%
Spread over hurdle
(1.23%)