6.907
Revenue¥B
20.79
21.59
22.24
23.32
24.63
26.20
27.87
29.48
30.15
31.99
7.657
5.37%
4.83%
32
2.80
Revenue growth%
0.40
0.94
1.18
0.74
0.40
0.40
2.23
0.54
0.40
0.40
24.52
0.40
0.47
17
21.37
Gross margin%
9.01
11.50
10.79
12.25
14.73
17.20
15.23
17.01
18.34
16.53
13.51
17.01
14.98
78
18.58
Operating margin%
14.33
14.41
16.28
14.62
14.10
15.03
15.69
13.54
15.41
12.52
3.25
15.03
14.51
23
12.46
Net margin%
7.57
8.09
7.68
4.77
7.45
5.07
7.12
7.32
7.09
7.60
7.56
7.12
7.38
75
21.22
P/E ratio (avg)x
32.44
32.57
39.07
40.47
48.04
48.45
52.66
51.23
55.56
61.19
37.55
52.66
48.24
20
19.42
EV/EBITx
6.678
6.192
6.761
7.346
6.799
7.777
8.290
9.277
9.027
9.377
6.763
9.027
7.561
6
29.94
FCF yield (avg)%
17.23
15.72
14.61
13.90
14.45
14.02
16.22
18.02
18.81
16.36
13.74
16.36
15.97
33
25.62
FCF margin%
22.87
23.44
23.36
26.12
28.45
29.52
26.84
24.47
23.94
24.05
8.06
24.47
24.26
72
0.477
FCF / Net incomex
1.777
1.740
1.862
1.791
2.045
1.999
1.905
1.872
1.867
2.156
1.606
1.905
1.869
73
20.29
ROIC%
14.28
15.53
12.80
14.30
16.73
19.53
17.13
14.15
14.74
12.76
11.10
14.74
14.52
8
8.43
Return on equity%
11.09
12.49
13.97
11.96
11.04
12.90
13.28
15.90
17.36
15.23
19.75
15.23
13.09
90
22.37
Return on assets%
17.42
19.51
21.16
20.41
22.80
23.40
21.29
20.44
19.19
21.92
26.71
21.29
20.80
74
1,005
EPS¥
1,210
1,314
1,301
1,282
1,190
1,061
1,142
1,211
1,295
1,349
1,061
2.54%
1.95%
—
24.78
EPS growth%
8.79
5.95
7.18
4.95
7.43
7.30
6.94
5.46
7.44
5.39
28.45
6.94
7.06
20
504.87
Bookvalue per sh¥
900.31
1,000
974.41
1,059
1,152
1,252
1,218
1,241
1,192
1,401
1,091
4.00%
4.23%
—
367.18
FCF per share¥
2,020
2,296
2,578
2,710
3,085
3,274
3,869
4,518
5,132
5,028
423.61
10.26%
9.48%
—
210.52
Dividend per sh¥
944.08
817.03
869.72
784.97
766.71
752.76
692.71
747.23
637.35
551.21
1,032
(6.39%)
(4.70%)
—
20.47
Div yield (avg)%
22.29
21.68
23.63
20.96
22.72
24.07
24.50
22.21
19.81
19.96
18.83
22.21
22.25
8
29.43
Payout ratio%
0.40
1.01
3.90
1.43
3.41
4.70
4.67
3.07
0.78
2.97
3.80
3.07
3.02
61
10.68
Shares (diluted)M
11.09
12.02
12.89
12.22
13.07
14.71
15.96
15.75
14.32
13.13
10.76
0.10%
0.93%
81
3.51
Buyback yield%
17.39
16.38
16.42
17.45
16.19
15.47
14.89
16.63
17.59
17.01
27.83
16.63
16.52
92
0.107
D/E ratiox
1.392
1.482
1.395
1.412
1.427
1.572
1.591
1.534
1.479
1.625
1.127
1.572
1.480
73
12.58
Enterprise value¥B
11.95
12.65
12.05
13.41
13.83
15.38
17.36
16.89
16.94
18.08
28.88
5.50%
5.06%
10
28.37
LT debt¥B
20.71
24.33
26.98
31.26
35.71
34.84
34.83
34.36
36.40
35.79
16.22
0.05%
6.86%
53
Revenue
¥31.99B
4.83%
1.00×
Cost of revenue
¥22.40B
4.83%
1.00×
Operating expenses
¥5.963B
4.06%
0.93×
Property and equipment
16.63%
Spread over hurdle
(2.25%)