11.78
Revenue¥B
7.186
7.878
8.571
9.219
9.960
10.87
11.79
12.97
14.16
15.21
13.19
8.83%
8.48%
46
5.88
Revenue growth%
14.61
15.36
15.30
16.18
13.19
14.80
17.21
17.77
18.73
21.33
20.29
17.77
15.77
41
24.35
Gross margin%
14.25
16.90
17.30
15.36
15.36
15.98
14.01
16.26
18.06
19.48
25.05
16.26
16.12
88
13.71
Operating margin%
7.37
9.81
7.48
5.02
6.38
8.80
11.14
8.27
10.45
10.68
14.78
10.45
8.53
43
8.70
Net margin%
14.68
13.26
13.77
12.77
12.14
14.78
12.05
9.75
6.82
4.81
18.35
9.75
12.46
78
26.29
P/E ratio (avg)x
29.99
30.65
31.59
31.31
35.66
41.18
40.46
44.56
42.73
45.36
32.55
42.73
38.06
61
26.84
EV/EBITx
43.78
41.75
46.77
47.21
48.85
55.22
64.00
69.63
78.67
86.98
37.00
69.63
52.04
72
27.62
FCF yield (avg)%
19.69
18.72
15.72
13.21
10.87
10.20
12.37
12.11
10.99
8.62
6.70
10.99
12.24
82
9.42
FCF margin%
14.34
12.08
11.07
11.73
10.70
11.91
12.89
12.25
11.80
13.48
15.47
12.25
12.00
6
0.890
FCF / Net incomex
0.974
0.910
0.955
0.982
0.946
1.005
1.041
1.131
0.971
0.951
1.040
1.005
0.972
34
9.46
ROIC%
13.72
11.49
9.46
11.99
14.90
15.44
13.49
12.37
13.24
12.86
3.04
13.24
13.05
56
16.24
Return on equity%
12.66
12.02
14.30
16.78
15.27
17.04
14.61
15.47
18.22
15.51
17.24
15.51
15.37
24
25.92
Return on assets%
0.40
2.64
0.40
2.26
4.86
7.56
7.56
6.15
3.57
4.19
18.26
6.15
3.88
41
535.16
EPS¥
3,267
3,154
3,171
3,208
3,091
3,070
3,369
3,497
3,519
3,404
560.66
1.94%
(0.06%)
—
26.88
EPS growth%
15.44
18.07
19.93
20.81
19.79
19.00
17.74
16.11
17.10
17.62
22.41
17.62
17.91
7
613.73
Bookvalue per sh¥
2,931
3,353
3,985
4,035
4,646
5,552
6,650
6,485
7,771
9,072
2,493
14.32%
12.96%
—
2,055
FCF per share¥
1,777
1,856
1,851
1,705
1,768
1,796
1,648
1,875
1,777
1,995
3,005
2.45%
1.89%
—
678.63
Dividend per sh¥
1,444
1,644
1,572
1,721
1,954
2,083
2,105
2,130
2,232
2,101
2,508
1.46%
3.72%
—
12.03
Div yield (avg)%
19.55
17.41
19.68
18.75
18.09
15.22
12.56
13.17
10.61
9.34
12.31
12.56
16.32
39
7.80
Payout ratio%
6.45
8.02
10.37
11.51
13.67
15.01
14.45
13.92
11.87
10.63
23.16
13.92
11.69
22
2.933
Shares (diluted)M
3.588
3.636
3.708
3.552
3.382
3.605
3.560
3.288
3.337
3.131
2.946
(1.53%)
(2.17%)
11
8.78
Buyback yield%
0.40
0.40
0.40
0.40
0.97
0.51
1.50
0.40
0.40
3.18
24.40
0.51
0.40
43
0.404
D/E ratiox
0.822
0.864
0.817
0.727
0.747
0.786
0.666
0.642
0.643
0.616
1.247
0.643
0.737
76
2.713
Enterprise value¥B
10.57
10.78
9.997
11.11
10.31
10.33
11.19
10.22
11.35
11.23
8.203
1.73%
1.24%
42
8.862
LT debt¥B
1.075
0.983
1.015
1.036
0.938
0.965
0.891
0.964
1.007
0.920
1.341
(0.39%)
(1.98%)
40
Revenue
¥15.21B
8.48%
1.00×
Cost of revenue
¥10.06B
8.58%
1.01×
Operating expenses
¥2.038B
8.40%
0.99×
Goodwill & intangibles
16.26%
Return on capital
133.84%
Spread over hurdle
127.45%