18.41
Revenue¥B
32.29
33.61
35.85
37.47
39.42
41.59
44.56
45.87
49.38
52.99
19.11
6.10%
5.66%
60
29.58
Revenue growth%
24.00
24.66
25.13
22.62
24.77
22.30
24.10
23.35
20.99
22.91
8.63
22.91
23.68
70
22.79
Gross margin%
11.08
9.23
8.89
10.80
13.38
13.49
10.73
13.23
12.96
10.76
19.45
12.96
10.94
30
26.16
Operating margin%
6.15
5.74
5.72
5.95
3.31
4.92
6.53
3.70
3.94
2.03
13.94
3.94
5.32
75
2.01
Net margin%
10.90
8.94
9.39
12.19
14.50
12.40
10.41
8.67
7.71
5.55
6.63
8.67
9.90
16
37.21
P/E ratio (avg)x
32.70
29.68
28.37
25.51
23.33
25.23
25.86
25.44
24.64
22.11
14.06
25.23
25.47
63
10.49
EV/EBITx
31.96
36.30
38.03
40.81
42.03
42.75
44.73
47.19
52.11
59.05
6.209
47.19
42.39
70
15.77
FCF yield (avg)%
1.61
0.40
0.40
0.40
0.40
2.54
4.53
1.97
0.40
2.02
24.98
2.02
1.00
85
9.89
FCF margin%
4.39
1.65
0.94
0.59
0.40
0.40
1.62
0.40
0.40
0.40
27.19
0.40
0.50
77
1.340
FCF / Net incomex
1.736
1.646
1.429
1.453
1.233
1.105
0.965
1.039
0.944
0.888
1.375
0.965
1.169
24
11.90
ROIC%
13.52
15.51
14.01
14.58
16.42
14.04
13.71
12.35
13.27
12.01
25.64
13.27
13.86
91
11.63
Return on equity%
8.39
10.58
9.83
9.86
7.58
10.40
12.01
11.13
13.96
11.77
3.50
11.77
10.49
58
24.89
Return on assets%
6.48
8.97
7.43
10.16
10.85
12.34
10.49
9.81
7.90
9.34
21.52
9.81
9.57
29
22,246
EPS¥
21,985
18,687
17,831
15,757
14,287
13,823
14,411
15,526
16,591
17,161
24,199
3.73%
(2.00%)
—
11.88
EPS growth%
9.51
11.40
10.74
13.06
14.60
17.41
17.37
16.21
13.47
12.12
22.21
16.21
13.26
81
21,113
Bookvalue per sh¥
15,340
15,023
15,245
14,930
15,247
16,236
17,500
18,481
21,787
25,520
22,950
10.85%
5.38%
—
24,643
FCF per share¥
10,194
10,669
9,292
9,987
10,321
11,070
11,838
11,372
12,343
11,636
5,919
2.43%
0.38%
—
12,816
Dividend per sh¥
4,688
4,475
4,331
4,285
4,714
4,257
3,951
3,747
4,153
3,854
6,634
(3.95%)
(1.78%)
—
22.12
Div yield (avg)%
26.77
27.78
28.39
25.40
26.77
24.98
27.36
26.97
28.42
29.51
25.59
27.36
27.17
45
3.29
Payout ratio%
27.11
26.87
24.43
22.60
20.90
23.63
23.43
22.21
23.80
23.68
14.63
23.63
23.66
27
2.439
Shares (diluted)M
4.043
4.189
4.435
5.057
5.559
5.590
6.563
7.777
8.186
8.329
2.312
8.42%
7.94%
39
18.11
Buyback yield%
17.66
18.08
17.20
17.74
20.13
22.88
22.40
19.48
18.10
16.59
13.40
19.48
18.09
6
1.061
D/E ratiox
1.297
1.227
1.095
1.146
1.272
1.156
1.271
1.408
1.570
1.449
0.507
1.408
1.271
91
54.59
Enterprise value¥B
23.28
24.50
25.11
24.58
26.87
25.33
27.71
30.39
33.77
33.32
8.188
4.40%
4.89%
50
26.04
LT debt¥B
30.94
34.81
40.71
42.37
44.79
47.70
55.59
63.68
70.16
79.44
8.204
12.14%
11.48%
69
Revenue
¥52.99B
5.66%
1.00×
Cost of revenue
¥29.75B
5.54%
0.99×
Operating expenses
¥12.96B
5.63%
1.00×
Goodwill & intangibles
17.45%
Spread over hurdle
45.34%