4.327
Revenue¥B
9.721
10.43
11.09
12.10
13.07
14.21
15.08
16.12
17.40
18.28
4.609
6.93%
7.19%
13
13.06
Revenue growth%
0.40
2.70
2.79
4.73
6.04
8.81
7.43
8.09
9.90
7.04
21.51
8.09
6.54
8
27.13
Gross margin%
1.77
1.92
1.09
0.76
0.40
0.40
0.40
0.40
3.34
1.74
20.02
0.40
0.93
59
11.68
Operating margin%
22.50
21.79
22.80
20.75
23.49
23.48
21.12
19.90
20.45
19.60
8.48
20.45
21.46
64
4.39
Net margin%
10.22
7.27
6.73
4.97
4.27
1.70
3.78
5.99
5.41
6.63
2.81
5.41
5.70
70
10.17
P/E ratio (avg)x
18.65
18.60
18.87
19.78
22.70
23.79
27.69
32.49
36.94
36.09
14.99
32.49
23.24
12
13.76
EV/EBITx
16.19
16.43
16.75
19.20
22.52
25.43
30.21
36.19
37.09
42.70
22.79
36.19
23.97
36
6.29
FCF yield (avg)%
0.40
1.22
1.09
3.36
4.48
2.07
1.14
0.83
3.43
4.15
19.02
2.07
1.64
32
9.96
FCF margin%
14.35
14.39
15.20
17.50
16.35
16.80
18.16
18.06
15.31
18.30
25.14
18.06
16.57
29
0.482
FCF / Net incomex
1.470
1.452
1.532
1.672
1.832
2.022
1.897
1.763
1.736
1.603
1.636
1.763
1.704
70
8.70
ROIC%
23.50
20.77
22.45
24.19
25.11
23.11
25.11
27.46
28.64
26.31
18.87
26.31
24.65
62
24.39
Return on equity%
4.00
6.94
8.29
5.88
7.10
7.08
5.76
5.23
2.94
4.52
28.79
5.23
5.82
29
6.88
Return on assets%
22.63
22.47
21.82
20.44
18.19
15.96
17.52
17.30
14.33
16.13
3.77
16.13
17.85
89
184.67
EPS¥
78.12
67.67
71.61
65.23
66.99
61.97
53.37
53.00
47.98
46.06
206.36
(7.22%)
(5.81%)
—
27.63
EPS growth%
9.54
7.16
7.70
4.96
2.55
2.59
2.54
0.40
1.92
3.25
18.91
2.54
2.92
31
43.80
Bookvalue per sh¥
180.75
168.25
160.79
158.75
149.54
158.67
159.18
144.98
130.66
136.23
59.07
(1.85%)
(3.59%)
—
184.58
FCF per share¥
133.69
146.05
154.05
155.93
156.23
160.55
161.98
184.74
194.42
193.67
132.95
4.39%
3.15%
—
118.20
Dividend per sh¥
273.89
261.57
288.87
289.59
339.06
385.02
386.52
453.04
487.22
519.72
90.62
8.92%
6.19%
—
14.74
Div yield (avg)%
14.57
13.51
12.12
12.88
13.44
11.36
10.11
10.71
8.69
8.71
16.27
10.11
11.74
62
21.90
Payout ratio%
10.00
7.18
7.65
6.05
7.74
6.10
8.54
9.24
7.56
8.11
26.68
8.11
7.69
92
44.54
Shares (diluted)M
32.83
29.41
29.23
30.59
31.62
31.15
27.94
28.25
28.35
28.30
46.51
(2.19%)
(2.17%)
51
16.07
Buyback yield%
20.80
22.37
21.82
21.17
18.68
21.67
19.13
21.20
19.98
19.51
10.56
19.98
20.98
5
1.435
D/E ratiox
0.152
0.158
0.157
0.183
0.186
0.195
0.192
0.201
0.205
0.233
0.869
0.201
0.189
42
14.09
Enterprise value¥B
3.345
3.441
3.515
3.756
3.764
3.922
4.213
4.423
4.235
4.265
5.883
2.53%
2.99%
52
19.42
LT debt¥B
17.76
18.83
19.99
20.66
18.53
18.66
17.56
19.41
19.26
19.31
25.63
0.83%
0.07%
22
Revenue
¥18.28B
7.19%
1.00×
Cost of revenue
¥11.65B
6.86%
0.97×
Operating expenses
¥3.351B
8.00%
1.08×
Goodwill & intangibles
19.34%
Property and equipment
19.05%
Spread over hurdle
(6.69%)