35.71
Revenue¥B
31.43
33.45
35.09
37.03
38.82
41.51
44.87
48.78
52.66
57.24
39.53
8.08%
7.03%
44
13.46
Revenue growth%
13.01
12.86
11.53
10.69
11.58
13.72
16.09
15.83
17.25
19.83
7.35
16.09
13.37
65
9.51
Gross margin%
7.48
7.43
9.63
7.13
7.49
7.65
9.06
11.99
11.52
12.98
23.81
11.52
8.36
32
29.80
Operating margin%
0.40
0.40
0.40
0.40
2.91
1.07
0.40
1.71
0.43
2.46
19.08
1.07
0.42
18
12.87
Net margin%
27.63
28.92
31.71
31.11
33.79
34.56
36.16
37.31
36.70
35.60
6.51
36.16
34.17
69
30.47
P/E ratio (avg)x
24.93
25.67
24.30
21.78
23.00
25.36
23.63
25.87
24.43
22.86
12.80
24.43
24.36
64
13.99
EV/EBITx
34.01
36.69
35.18
35.53
38.24
35.79
35.62
36.29
38.44
33.80
18.25
35.79
35.71
61
21.73
FCF yield (avg)%
1.07
0.40
2.02
1.16
3.99
5.93
8.83
10.80
11.46
10.29
18.43
10.29
4.96
41
26.28
FCF margin%
6.44
5.09
2.29
0.40
1.53
3.97
1.54
3.13
2.70
0.40
10.03
2.70
2.50
7
0.517
FCF / Net incomex
0.541
0.504
0.569
0.584
0.655
0.649
0.622
0.640
0.660
0.730
0.584
0.649
0.631
61
9.04
ROIC%
28.38
27.16
24.65
23.75
22.87
25.47
24.78
21.88
19.96
18.25
8.46
21.88
24.20
26
25.55
Return on equity%
1.91
0.78
0.40
3.11
4.94
3.40
2.44
3.26
5.03
3.51
21.22
3.40
3.18
70
23.86
Return on assets%
12.61
13.90
13.63
15.19
14.82
12.59
13.00
14.92
16.90
16.02
10.04
14.92
14.36
60
35.32
EPS¥
16.45
16.36
16.70
17.15
16.83
18.78
19.64
23.03
21.81
21.19
36.41
4.71%
3.18%
—
5.05
EPS growth%
1.27
0.40
0.40
0.40
0.40
2.78
2.36
5.02
3.42
4.72
2.25
3.42
1.81
53
8.02
Bookvalue per sh¥
51.67
48.76
52.12
53.50
54.87
60.07
62.87
65.56
67.51
70.94
27.42
5.27%
4.04%
—
12.15
FCF per share¥
50.54
58.02
56.28
54.83
59.49
61.11
63.97
72.86
70.98
67.77
19.54
2.64%
3.98%
—
10.28
Dividend per sh¥
12.72
12.93
12.22
13.47
13.79
12.95
13.72
13.40
14.91
15.80
31.91
2.76%
2.51%
—
27.67
Div yield (avg)%
29.56
30.47
29.97
32.57
31.29
28.53
30.50
31.22
29.64
31.31
4.49
30.50
30.49
45
20.65
Payout ratio%
15.08
13.39
11.41
10.42
7.56
5.17
2.73
4.62
5.89
6.98
14.18
5.17
7.27
57
1.239
Shares (diluted)B
1.274
1.259
1.234
1.384
1.530
1.523
1.545
1.474
1.465
1.627
1.262
1.23%
1.76%
18
22.05
Buyback yield%
10.87
10.98
13.39
12.65
11.87
14.57
16.32
17.85
15.68
13.83
21.24
15.68
13.61
43
0.205
D/E ratiox
1.083
1.182
1.287
1.292
1.283
1.414
1.420
1.341
1.319
1.368
1.194
1.368
1.305
9
52.07
Enterprise value¥B
46.32
45.76
48.06
48.04
53.90
49.55
45.15
41.23
38.46
37.06
17.59
(7.22%)
(1.21%)
91
52.72
LT debt¥B
13.81
15.88
17.25
19.60
20.09
21.93
25.22
27.42
27.57
30.10
53.00
8.42%
9.21%
89
Revenue
¥57.24B
7.03%
1.00×
Cost of revenue
¥32.98B
7.34%
1.03×
Operating expenses
¥5.604B
5.46%
0.86×
Goodwill & intangibles
16.78%
Spread over hurdle
14.92%