26.23
Revenue¥B
52.81
56.93
60.13
63.27
66.38
68.48
73.37
76.52
79.20
85.35
28.34
5.16%
5.59%
71
10.46
Revenue growth%
20.89
19.57
18.99
19.68
19.46
21.07
18.33
18.31
17.41
17.42
14.87
18.31
19.22
87
2.45
Gross margin%
20.71
19.19
21.69
22.25
20.92
19.11
19.36
18.84
19.33
19.44
22.94
19.33
19.40
7
16.43
Operating margin%
15.95
13.34
13.65
16.20
16.59
14.01
13.34
15.86
13.80
11.01
23.71
13.80
13.90
74
27.37
Net margin%
21.08
21.24
20.51
22.95
21.62
19.59
21.37
21.06
21.90
24.77
24.82
21.37
21.30
47
30.26
P/E ratio (avg)x
22.26
21.27
22.67
22.29
21.78
22.27
21.68
20.41
20.84
18.73
18.44
20.84
21.73
43
19.42
EV/EBITx
49.33
52.98
53.91
61.60
63.62
75.89
88.96
93.53
106.1
109.6
24.16
93.53
69.75
82
22.75
FCF yield (avg)%
1.95
0.95
0.40
3.36
4.31
4.47
2.93
2.83
0.40
0.40
10.85
2.83
2.39
8
25.30
FCF margin%
8.34
9.43
10.44
13.37
13.57
12.38
14.78
14.85
16.41
17.57
20.56
14.85
13.47
60
0.383
FCF / Net incomex
1.838
1.680
1.850
1.921
2.158
2.297
2.360
2.114
2.064
2.216
0.641
2.216
2.089
88
9.09
ROIC%
12.03
9.44
9.59
8.06
8.47
11.00
12.28
13.97
16.19
16.01
21.40
13.97
11.51
73
21.76
Return on equity%
26.20
27.64
25.59
27.89
26.13
28.74
26.23
25.92
28.83
28.54
22.85
28.54
26.94
86
19.31
Return on assets%
9.37
11.50
11.95
12.30
9.60
9.92
8.26
8.04
8.38
7.10
16.99
8.26
9.49
72
2,765
EPS¥
5,775
5,268
5,791
5,739
5,443
5,065
5,237
5,378
5,961
5,274
3,095
(0.63%)
(1.04%)
—
2.72
EPS growth%
29.32
31.92
30.74
27.85
28.44
29.53
30.62
32.23
31.89
33.65
2.35
31.89
30.68
23
18,530
Bookvalue per sh¥
28,972
34,109
38,934
43,688
47,467
50,909
54,731
54,079
57,346
55,587
9,656
3.21%
8.33%
—
13,843
FCF per share¥
18,791
20,123
19,903
18,389
17,670
19,369
21,504
22,549
21,865
22,377
9,192
4.84%
2.63%
—
8,150
Dividend per sh¥
15,183
14,674
15,637
16,855
14,969
12,959
13,097
12,169
12,494
11,226
7,383
(5.59%)
(4.44%)
—
18.75
Div yield (avg)%
9.02
9.70
7.68
8.47
7.11
4.53
2.60
1.77
0.40
1.27
15.86
1.77
5.82
44
9.96
Payout ratio%
12.71
12.08
10.94
9.32
8.02
7.91
9.15
8.26
10.24
12.18
10.12
9.15
9.78
33
3.123
Shares (diluted)M
3.392
3.726
3.979
3.922
3.741
3.407
3.428
3.694
3.915
4.111
3.166
1.91%
2.48%
51
28.18
Buyback yield%
31.76
29.72
31.85
30.62
32.58
34.59
33.34
30.45
30.46
32.18
21.32
32.18
31.80
63
1.139
D/E ratiox
0.540
0.584
0.533
0.592
0.581
0.555
0.633
0.659
0.659
0.628
1.428
0.633
0.588
13
29.10
Enterprise value¥B
46.77
50.51
50.23
44.92
38.53
40.34
42.68
44.76
46.11
40.64
25.32
1.07%
(0.90%)
76
8.999
LT debt¥B
69.99
80.13
86.55
89.61
91.27
109.1
114.8
137.2
156.6
164.8
50.83
12.55%
10.58%
76
Revenue
¥85.35B
5.59%
1.00×
Cost of revenue
¥57.88B
5.82%
1.02×
Operating expenses
¥13.64B
5.08%
0.95×
Goodwill & intangibles
15.62%
Spread over hurdle
16.07%