16.61
Revenue¥B
60.92
63.26
65.80
67.52
71.69
73.17
77.67
82.19
87.06
92.00
18.46
5.11%
4.45%
10
25.86
Revenue growth%
9.13
11.75
12.67
10.13
12.49
12.86
14.90
14.32
15.37
15.63
15.25
14.90
12.76
62
27.14
Gross margin%
16.20
16.41
18.02
15.43
16.98
15.60
12.97
10.25
12.32
11.47
8.36
12.32
15.52
32
15.97
Operating margin%
14.55
12.21
13.06
11.61
10.24
8.22
8.13
10.58
11.02
8.77
25.78
8.77
10.80
61
2.60
Net margin%
13.67
12.26
12.44
12.79
13.48
14.74
16.21
13.34
11.03
9.01
19.66
13.34
13.07
19
32.07
P/E ratio (avg)x
21.76
23.37
25.70
25.40
23.54
25.45
26.11
24.31
27.19
30.19
8.552
26.11
25.42
44
30.09
EV/EBITx
49.91
51.36
58.21
53.49
59.62
66.37
74.64
81.35
80.67
77.93
36.02
77.93
62.99
82
18.38
FCF yield (avg)%
8.84
10.02
12.12
13.84
11.59
10.94
13.72
16.36
14.93
13.69
5.08
13.72
12.91
85
4.38
FCF margin%
0.40
2.16
2.77
5.65
3.59
2.90
1.35
0.40
0.40
3.13
19.48
1.35
2.46
43
1.308
FCF / Net incomex
0.811
0.885
0.820
0.762
0.805
0.842
0.879
0.808
0.777
0.807
1.447
0.808
0.810
10
23.38
ROIC%
5.69
4.01
1.67
4.27
3.22
5.27
3.52
1.25
0.40
1.00
24.00
1.25
3.37
92
19.26
Return on equity%
0.56
1.82
1.09
0.67
0.40
2.08
0.40
0.40
2.36
3.93
24.58
2.08
0.88
15
23.72
Return on assets%
14.70
15.46
13.26
11.61
12.26
11.09
9.80
10.71
9.19
7.38
27.01
9.80
11.35
19
138.49
EPS¥
81.60
74.30
78.30
83.57
71.12
60.08
57.87
54.41
46.03
48.43
153.10
(7.40%)
(6.37%)
—
25.59
EPS growth%
14.58
11.76
13.39
15.32
15.55
15.67
16.60
14.86
13.33
14.61
24.31
14.86
14.74
45
108.34
Bookvalue per sh¥
318.70
290.56
297.90
272.88
281.31
298.24
295.38
288.07
297.37
325.11
87.96
2.94%
0.88%
—
251.32
FCF per share¥
86.15
74.91
75.66
81.48
73.08
67.97
64.48
59.49
63.89
58.01
265.38
(4.51%)
(5.01%)
—
209.02
Dividend per sh¥
333.38
330.96
368.65
363.30
338.84
373.27
416.27
473.74
452.58
435.37
77.13
5.14%
3.01%
—
15.88
Div yield (avg)%
9.77
9.74
11.10
9.86
7.61
4.72
5.02
5.81
3.82
5.65
8.84
5.02
6.71
29
12.77
Payout ratio%
25.87
26.61
26.73
25.37
24.53
26.20
25.90
25.32
24.15
26.59
11.51
25.90
25.88
91
51.88
Shares (diluted)M
45.29
43.60
41.92
42.02
39.22
40.72
39.51
37.19
37.72
36.11
52.01
(1.64%)
(3.05%)
31
17.83
Buyback yield%
6.58
8.03
10.60
11.46
9.52
11.74
11.24
14.08
15.81
13.22
10.27
13.22
11.35
34
0.344
D/E ratiox
1.786
2.033
2.392
2.610
3.069
3.384
3.467
3.478
3.972
4.099
0.155
3.478
3.227
46
23.72
Enterprise value¥B
45.78
49.35
42.87
43.82
38.94
40.53
35.74
34.20
35.59
36.36
72.08
(1.36%)
(1.69%)
50
28.41
LT debt¥B
29.26
27.07
28.86
28.31
25.68
26.86
25.78
26.67
26.11
24.72
65.28
(0.76%)
(1.97%)
86
Revenue
¥92.00B
4.45%
1.00×
Cost of revenue
¥57.44B
4.29%
0.98×
Operating expenses
¥19.20B
4.66%
1.02×
Spread over hurdle
(1.60%)