0.143
Revenue¥B
0.613
0.664
0.709
0.764
0.827
0.883
0.955
1.016
1.088
1.132
0.158
6.48%
6.97%
64
19.43
Revenue growth%
3.63
2.40
0.40
1.11
1.62
2.96
0.79
0.82
2.27
0.40
14.10
0.82
1.37
27
3.87
Gross margin%
3.06
0.73
0.40
2.18
0.40
0.40
0.40
0.40
0.40
0.40
24.62
0.40
0.40
21
3.44
Operating margin%
9.03
10.12
9.80
7.71
7.60
6.86
4.19
3.03
1.16
3.40
12.76
3.40
7.23
81
10.97
Net margin%
19.01
17.86
19.38
19.08
20.54
18.78
16.76
17.10
19.35
20.59
10.37
18.78
19.05
86
10.93
P/E ratio (avg)x
43.03
44.58
52.29
54.54
52.41
58.63
63.77
64.54
70.59
74.09
28.22
64.54
56.59
66
30.74
EV/EBITx
6.594
6.488
6.794
7.215
6.146
6.386
6.721
6.249
6.742
7.352
24.56
6.721
6.657
61
9.23
FCF yield (avg)%
11.20
14.12
13.75
14.40
16.23
14.32
14.86
12.58
12.59
11.09
26.99
12.59
13.94
6
18.54
FCF margin%
10.94
11.74
11.58
10.35
9.69
12.51
12.43
10.73
11.74
13.34
9.94
12.43
11.66
52
0.232
FCF / Net incomex
1.087
1.076
0.971
0.890
0.876
0.849
0.870
0.785
0.758
0.731
1.361
0.785
0.873
38
6.36
ROIC%
20.86
21.02
21.38
21.87
18.96
19.65
19.76
17.96
19.80
22.48
24.74
19.76
20.33
30
23.56
Return on equity%
10.72
10.93
11.02
8.13
7.79
6.39
4.19
1.55
4.13
6.20
14.44
4.19
7.09
45
20.79
Return on assets%
12.44
11.03
11.48
11.64
10.69
12.67
15.07
17.73
16.76
16.66
23.01
16.66
12.55
51
699.10
EPS¥
247.22
272.71
249.26
269.25
254.13
240.85
250.64
254.09
252.20
283.48
744.10
2.21%
2.46%
—
6.76
EPS growth%
5.44
5.56
3.71
2.49
3.72
5.72
5.62
4.97
4.87
1.98
15.80
4.97
4.92
92
689.59
Bookvalue per sh¥
417.47
468.58
461.51
441.56
455.03
445.73
501.84
555.28
632.94
677.86
645.05
8.30%
6.57%
—
389.92
FCF per share¥
520.79
585.50
640.54
658.69
694.98
763.84
795.08
907.86
871.05
902.37
266.82
5.36%
6.45%
—
108.06
Dividend per sh¥
462.43
406.15
442.45
437.71
485.72
461.30
413.27
446.12
462.97
405.89
491.88
(3.53%)
(2.34%)
—
27.44
Div yield (avg)%
11.18
8.90
11.10
8.49
8.03
10.99
13.06
13.14
13.93
14.38
19.78
13.14
11.14
26
3.96
Payout ratio%
0.40
0.40
0.77
0.40
3.13
2.67
2.73
1.90
3.68
5.60
14.04
2.73
2.28
14
0.401
Shares (diluted)M
0.577
0.627
0.728
0.779
0.763
0.753
0.728
0.868
0.970
1.165
0.394
8.83%
7.81%
12
3.63
Buyback yield%
14.50
16.64
19.44
20.22
19.33
21.43
18.46
20.09
19.80
18.68
8.42
19.80
19.39
69
0.781
D/E ratiox
0.583
0.591
0.600
0.592
0.556
0.479
0.455
0.409
0.423
0.421
0.431
0.423
0.517
28
85.22
Enterprise value¥M
844.3
793.0
822.9
800.3
781.5
851.5
755.4
829.5
874.7
920.3
309.5
3.32%
0.12%
82
861.3
LT debt¥M
495.4
525.0
486.3
551.8
630.1
636.1
740.5
816.3
773.3
718.3
727.6
2.66%
4.92%
53
Revenue
¥1.132B
6.97%
1.00×
Cost of revenue
¥783.0M
6.97%
1.00×
Operating expenses
¥164.4M
7.19%
1.02×
Goodwill & intangibles
16.77%
Spread over hurdle
(3.49%)