8.552
Revenue¥B
7.272
7.770
8.179
8.577
9.121
9.474
9.993
10.76
11.44
12.02
9.184
5.67%
6.03%
52
19.08
Revenue growth%
21.21
20.74
21.17
19.03
16.42
16.49
15.16
12.88
13.88
11.10
14.46
13.88
16.46
79
18.02
Gross margin%
15.38
17.05
18.18
20.95
21.97
19.03
17.52
17.05
19.63
20.08
15.08
19.03
18.61
8
21.81
Operating margin%
3.92
4.66
2.48
3.12
3.00
5.70
8.47
8.84
9.27
11.83
27.02
8.84
5.18
89
14.85
Net margin%
11.53
13.20
11.87
14.37
17.03
15.69
18.22
15.72
13.04
14.27
2.36
15.69
14.32
47
12.50
P/E ratio (avg)x
16.26
15.53
14.76
15.50
15.77
16.36
18.13
17.41
16.71
16.73
6.587
16.73
16.31
40
35.81
EV/EBITx
36.16
38.87
45.33
52.64
59.49
62.85
63.22
64.35
68.24
70.26
31.41
64.35
61.17
40
12.24
FCF yield (avg)%
9.25
11.01
12.69
11.92
12.93
9.99
6.99
9.50
10.65
7.84
5.02
9.50
10.32
53
20.78
FCF margin%
29.50
32.41
31.26
29.26
26.38
26.91
24.95
26.76
25.40
26.88
2.35
26.76
26.89
41
0.687
FCF / Net incomex
1.175
1.249
1.170
1.224
1.137
1.179
1.200
1.143
1.063
1.218
0.309
1.179
1.177
76
7.29
ROIC%
1.03
1.46
1.56
0.48
3.38
5.42
5.01
6.03
3.69
2.13
25.42
5.01
2.75
36
20.25
Return on equity%
15.67
15.46
17.30
15.23
12.87
13.76
12.01
10.91
10.95
12.48
17.83
12.01
13.32
59
20.58
Return on assets%
16.70
14.45
15.64
18.62
21.44
22.43
24.73
23.66
20.68
19.95
8.85
22.43
20.31
38
186.88
EPS¥
179.20
157.75
149.99
158.05
143.52
129.21
130.88
120.48
119.36
128.86
193.02
(2.13%)
(3.73%)
—
25.15
EPS growth%
18.31
19.24
19.32
19.03
18.86
20.08
17.16
18.13
19.01
17.08
15.53
18.13
18.94
15
348.60
Bookvalue per sh¥
432.66
420.56
398.08
377.90
440.66
441.42
485.57
537.00
542.17
632.31
161.07
7.49%
4.96%
—
316.90
FCF per share¥
215.45
203.90
191.54
186.19
199.22
215.05
213.97
234.16
267.93
284.05
160.75
7.35%
3.21%
—
345.01
Dividend per sh¥
204.43
192.72
191.37
203.84
190.07
208.16
190.64
174.47
200.06
216.44
198.23
2.63%
(0.12%)
—
3.35
Div yield (avg)%
17.29
20.20
21.76
23.91
22.74
20.36
17.90
19.19
20.91
23.07
4.75
20.36
20.64
82
9.92
Payout ratio%
26.12
26.19
25.76
28.45
30.82
32.64
30.77
28.72
27.73
26.90
11.42
28.72
28.09
69
35.04
Shares (diluted)M
31.39
27.47
25.62
21.64
21.59
20.74
17.73
18.50
16.41
14.78
33.90
(7.31%)
(6.99%)
55
8.15
Buyback yield%
11.51
10.28
7.36
9.93
9.55
10.27
11.37
9.74
9.49
6.83
16.60
9.74
9.84
18
1.186
D/E ratiox
1.286
1.206
1.240
1.397
1.517
1.652
1.491
1.385
1.242
1.191
0.389
1.385
1.336
8
9.342
Enterprise value¥B
10.94
11.53
12.25
12.91
14.28
14.09
15.58
15.48
17.50
19.93
4.335
6.90%
5.76%
62
8.849
LT debt¥B
3.679
4.019
4.538
5.096
4.756
5.478
5.306
6.141
6.955
7.185
1.267
8.60%
8.11%
58
Revenue
¥12.02B
6.03%
1.00×
Cost of revenue
¥8.413B
6.03%
1.00×
Operating expenses
¥2.171B
5.75%
0.97×
Spread over hurdle
14.37%