44.63
Revenue¥B
44.15
45.76
47.45
47.69
48.63
50.22
50.44
51.94
52.02
52.85
49.47
1.68%
1.85%
52
17.39
Revenue growth%
1.55
3.69
6.61
5.58
7.76
7.56
9.88
8.37
8.66
11.22
23.05
8.66
7.66
55
4.65
Gross margin%
10.58
10.94
11.01
9.79
8.26
6.57
9.35
8.38
5.48
6.40
11.58
6.57
8.87
74
18.14
Operating margin%
19.59
21.27
23.92
24.85
25.41
24.51
25.63
24.25
25.16
27.93
27.68
25.16
24.68
54
17.35
Net margin%
15.20
14.86
12.05
10.26
8.71
8.08
7.52
8.48
11.29
11.42
13.39
8.48
10.77
32
29.25
P/E ratio (avg)x
23.53
20.57
20.83
21.99
21.69
23.74
23.11
20.31
17.94
17.55
13.02
20.31
21.26
66
24.94
EV/EBITx
12.55
13.78
13.97
14.18
12.72
12.51
13.88
12.35
12.74
14.11
10.79
12.74
13.26
17
14.79
FCF yield (avg)%
13.34
11.05
8.69
10.82
10.92
13.72
13.26
12.54
9.66
10.70
27.17
12.54
10.98
33
13.65
FCF margin%
26.22
28.23
25.56
24.60
26.95
27.64
28.84
28.61
29.48
32.32
5.46
28.84
27.93
24
1.458
FCF / Net incomex
0.193
0.211
0.233
0.247
0.277
0.318
0.318
0.295
0.316
0.350
1.504
0.318
0.286
22
5.63
ROIC%
5.30
7.09
7.18
6.79
7.55
6.99
8.75
9.87
9.06
6.91
9.94
8.75
7.14
70
18.39
Return on equity%
21.12
20.94
18.77
19.49
21.13
22.93
21.27
23.96
25.34
22.94
10.64
22.94
21.20
5
19.64
Return on assets%
0.40
0.40
0.98
2.05
0.40
0.40
2.63
4.69
5.07
3.55
10.51
3.55
1.51
16
16,669
EPS¥
38,859
41,259
45,122
46,922
46,423
53,949
62,983
61,077
68,317
75,019
17,510
10.08%
8.31%
—
18.95
EPS growth%
7.23
5.44
6.76
7.53
5.95
4.98
7.17
5.73
4.06
6.19
5.98
5.73
6.07
55
23,797
Bookvalue per sh¥
11,063
12,052
11,484
11,641
12,592
12,668
12,960
12,046
11,868
13,291
5,646
1.09%
2.27%
—
8,497
FCF per share¥
24,283
25,797
26,544
25,844
30,950
31,891
31,739
37,852
40,818
41,521
6,051
6.05%
6.12%
—
15,428
Dividend per sh¥
41,989
50,298
52,899
57,160
69,062
73,786
74,164
79,997
92,400
102,346
12,429
8.18%
11.10%
—
6.03
Div yield (avg)%
24.16
22.47
21.10
22.06
24.23
23.92
26.32
24.34
26.47
25.58
11.22
25.58
24.20
9
2.03
Payout ratio%
9.28
11.79
8.81
6.59
5.90
5.87
8.53
8.02
7.59
8.21
17.67
8.02
8.11
69
1.707
Shares (diluted)M
2.433
2.701
2.791
3.011
2.902
3.258
3.590
3.538
3.500
3.373
1.707
3.05%
4.11%
86
10.85
Buyback yield%
19.75
22.59
24.39
25.77
25.86
23.93
25.85
25.14
25.37
27.61
18.56
25.37
25.26
79
0.109
D/E ratiox
2.466
2.803
3.039
3.551
3.973
4.331
4.746
5.028
5.239
5.403
0.664
5.028
4.152
21
43.73
Enterprise value¥B
37.24
38.02
40.85
40.94
43.04
47.98
46.99
54.24
55.82
62.43
36.56
7.72%
6.47%
79
16.70
LT debt¥B
62.38
71.01
83.39
98.94
98.83
99.25
101.1
117.7
131.1
132.8
13.34
6.09%
7.89%
24
Revenue
¥52.85B
1.85%
1.00×
Cost of revenue
¥31.32B
1.93%
1.01×
Operating expenses
¥5.951B
2.71%
1.09×
Return on capital
138.63%
Spread over hurdle
135.10%