7.805
Revenue¥B
10.98
11.63
12.22
13.16
13.58
14.36
15.20
15.89
17.11
18.19
8.702
6.01%
5.93%
36
19.02
Revenue growth%
16.93
17.47
19.83
19.58
20.12
21.03
18.75
20.75
17.83
17.02
2.86
18.75
19.16
89
6.81
Gross margin%
4.44
6.64
8.79
9.73
9.37
6.78
4.76
3.38
4.55
6.09
17.48
4.76
6.36
66
5.66
Operating margin%
0.40
1.89
2.71
0.98
0.40
0.40
0.90
1.08
3.82
4.41
2.85
1.08
1.03
76
15.50
Net margin%
8.39
9.17
9.42
11.56
11.03
8.41
10.22
8.03
10.62
11.57
13.79
10.22
9.82
58
18.59
P/E ratio (avg)x
31.47
33.75
36.49
36.73
35.35
36.61
32.03
27.30
23.08
23.71
35.37
27.30
32.89
47
20.73
EV/EBITx
48.11
55.69
56.12
57.51
57.88
59.78
62.46
64.72
76.64
80.49
16.81
64.72
58.83
8
10.71
FCF yield (avg)%
16.77
15.30
15.73
18.17
20.98
19.86
22.70
21.21
19.25
19.74
5.06
19.86
19.49
53
22.84
FCF margin%
27.14
26.48
24.22
26.70
23.81
20.83
19.33
20.54
20.14
20.44
5.56
20.44
22.32
9
0.134
FCF / Net incomex
2.218
2.320
2.614
2.934
3.321
3.702
3.860
4.029
4.622
4.560
1.657
4.029
3.512
69
24.55
ROIC%
26.34
25.05
22.14
19.48
17.49
19.91
17.33
17.77
16.44
17.67
18.67
17.67
18.63
74
2.47
Return on equity%
18.29
19.34
18.32
16.77
18.04
18.40
19.93
21.14
23.80
23.03
25.38
21.14
18.87
10
2.40
Return on assets%
20.39
21.94
23.81
23.29
20.87
23.18
21.19
19.58
19.83
19.72
19.32
19.83
21.03
22
80.28
EPS¥
137.14
128.37
130.28
121.82
117.08
106.65
95.07
95.50
101.16
96.56
86.84
(3.78%)
(3.53%)
—
17.08
EPS growth%
19.55
22.25
23.92
22.98
22.02
25.00
26.86
25.84
23.96
21.71
28.41
25.00
23.45
48
221.93
Bookvalue per sh¥
224.55
237.15
250.63
267.30
246.95
260.44
268.73
266.57
255.74
249.38
312.57
0.20%
0.44%
—
88.06
FCF per share¥
143.23
150.16
151.11
160.11
181.85
197.31
220.04
243.77
234.62
252.80
81.66
6.81%
6.81%
—
298.36
Dividend per sh¥
341.77
375.98
418.82
421.97
426.27
455.55
448.51
443.03
435.17
465.89
142.78
1.79%
4.08%
—
21.30
Div yield (avg)%
13.15
15.12
12.97
12.96
12.66
9.85
7.92
8.14
6.46
6.38
10.74
7.92
11.26
9
9.53
Payout ratio%
8.09
7.69
4.98
7.11
4.48
3.28
2.08
0.40
0.40
1.50
19.17
1.50
3.88
63
26.74
Shares (diluted)M
35.20
38.64
38.93
45.13
43.70
45.69
53.54
54.63
60.88
68.97
25.75
9.55%
7.86%
85
24.81
Buyback yield%
20.14
17.35
17.90
16.97
14.26
11.87
9.23
7.59
7.66
4.83
5.08
7.66
13.06
65
0.463
D/E ratiox
2.280
2.389
2.742
2.785
3.154
3.612
4.046
4.062
3.841
4.135
1.034
4.046
3.383
60
13.26
Enterprise value¥B
6.209
6.077
6.809
7.903
7.757
7.876
9.476
9.362
9.441
9.378
12.04
3.87%
5.95%
24
7.447
LT debt¥B
11.76
12.91
14.07
15.81
15.24
17.33
17.69
20.56
21.03
23.46
1.033
9.02%
7.28%
68
Revenue
¥18.19B
5.93%
1.00×
Cost of revenue
¥10.15B
6.28%
1.03×
Operating expenses
¥2.334B
5.04%
0.92×
Goodwill & intangibles
17.30%
Spread over hurdle
22.29%