13.99
Revenue¥B
10.34
10.84
11.37
12.10
12.98
13.64
14.67
15.93
16.90
17.93
15.33
6.67%
6.46%
73
22.01
Revenue growth%
28.56
30.77
31.27
31.18
30.41
28.81
26.54
26.01
26.56
23.98
20.95
26.54
28.69
37
9.83
Gross margin%
8.09
6.19
4.61
3.80
0.95
0.40
0.40
2.88
4.48
4.58
6.39
2.88
4.14
42
8.80
Operating margin%
24.76
25.05
24.84
23.86
24.90
25.88
23.41
24.23
22.80
24.10
25.84
24.10
24.50
19
22.69
Net margin%
10.69
7.95
7.26
10.13
11.06
9.39
8.84
8.40
11.00
13.73
9.37
9.39
9.76
47
30.77
P/E ratio (avg)x
12.37
10.62
10.83
9.416
8.856
8.078
7.831
7.820
7.749
7.847
28.05
7.831
8.467
41
23.21
EV/EBITx
15.90
13.81
13.01
12.40
11.85
10.92
10.36
8.857
8.803
8.140
9.880
8.857
11.39
81
18.85
FCF yield (avg)%
9.65
11.67
12.99
10.60
7.80
5.90
4.14
4.95
3.67
2.36
13.74
4.14
6.85
33
7.60
FCF margin%
4.24
2.04
0.77
0.76
0.40
0.40
0.40
0.40
0.40
0.73
21.75
0.40
0.57
17
0.223
FCF / Net incomex
0.320
0.283
0.241
0.248
0.218
0.208
0.212
0.204
0.218
0.194
1.558
0.208
0.218
57
5.84
ROIC%
15.28
15.36
18.27
21.21
20.00
21.85
23.49
23.77
23.79
25.49
29.39
23.77
21.53
83
8.24
Return on equity%
32.39
32.04
31.42
31.76
29.52
28.88
28.35
28.22
27.07
28.88
26.56
28.35
29.20
75
17.23
Return on assets%
13.70
11.36
9.40
8.63
7.17
7.84
7.03
4.66
6.18
5.12
11.29
6.18
7.50
91
137.19
EPS¥
73.53
84.46
87.04
85.67
93.89
102.13
121.52
125.82
137.49
147.83
150.69
9.50%
7.05%
—
12.72
EPS growth%
30.32
30.51
33.15
31.74
32.18
32.43
33.31
31.31
31.28
28.36
12.24
31.31
31.52
55
132.09
Bookvalue per sh¥
201.18
225.46
236.49
223.62
233.30
257.56
229.93
224.45
241.42
219.37
137.47
(1.22%)
1.51%
—
179.89
FCF per share¥
226.82
209.36
192.39
209.05
201.73
227.40
237.01
255.07
258.07
289.11
237.57
7.46%
3.29%
—
223.62
Dividend per sh¥
328.58
392.44
470.78
519.02
524.14
597.96
641.50
746.89
903.06
882.21
120.42
10.97%
11.16%
—
22.86
Div yield (avg)%
18.57
19.18
18.92
16.58
19.13
17.67
15.84
18.27
18.20
18.46
6.79
18.20
18.36
26
13.58
Payout ratio%
10.20
12.11
11.23
11.87
10.17
11.79
12.07
9.13
10.92
8.14
10.79
10.92
11.08
87
26.07
Shares (diluted)M
24.75
26.20
27.60
27.11
28.12
26.73
30.31
31.95
29.28
32.41
25.55
2.88%
1.81%
36
13.93
Buyback yield%
8.38
10.76
8.78
10.45
10.68
8.89
11.00
12.71
13.73
12.16
16.89
12.16
10.72
12
1.252
D/E ratiox
1.503
1.327
1.314
1.147
1.100
1.055
0.939
0.830
0.805
0.727
1.743
0.830
1.078
40
4.767
Enterprise value¥B
12.06
10.22
9.058
8.209
8.872
9.504
9.330
8.735
7.429
6.645
2.076
(5.62%)
(7.32%)
39
14.95
LT debt¥B
1.848
1.895
1.761
1.842
1.820
1.745
1.809
1.749
1.879
1.866
9.365
0.50%
(0.49%)
15
Revenue
¥17.93B
6.46%
1.00×
Cost of revenue
¥12.55B
6.46%
1.00×
Operating expenses
¥3.896B
6.76%
1.03×
Spread over hurdle
(5.24%)