84.21
Revenue¥B
100.2
101.4
101.5
102.3
101.0
101.1
102.1
103.6
104.6
106.8
92.25
1.11%
0.94%
85
4.49
Revenue growth%
12.63
10.32
9.44
11.47
13.03
14.75
16.41
19.38
17.17
15.97
22.43
16.41
13.89
72
2.34
Gross margin%
25.88
26.90
29.19
26.56
24.40
24.30
25.86
25.41
27.82
25.60
11.16
25.60
25.87
14
8.64
Operating margin%
2.75
5.57
7.07
6.01
7.07
6.06
3.74
0.91
0.40
0.57
29.38
0.91
4.65
17
17.71
Net margin%
4.45
4.66
5.80
3.84
1.10
1.15
4.07
1.65
3.53
5.62
5.34
3.53
3.95
43
26.87
P/E ratio (avg)x
15.81
14.82
15.74
16.91
17.37
16.14
16.88
16.62
15.12
17.14
18.99
16.62
16.38
94
35.87
EV/EBITx
18.24
18.19
17.26
16.37
17.62
18.76
20.05
22.68
22.85
21.15
31.10
21.15
18.50
16
19.52
FCF yield (avg)%
32.21
29.24
28.50
26.32
25.85
26.20
26.90
24.92
23.61
23.44
19.71
24.92
26.26
42
11.97
FCF margin%
2.38
4.63
7.57
5.76
8.26
5.69
4.63
6.28
6.80
8.50
25.45
6.28
6.02
77
0.741
FCF / Net incomex
0.912
1.000
1.188
1.357
1.462
1.444
1.714
1.820
2.058
2.135
1.539
1.820
1.453
39
7.00
ROIC%
23.97
23.08
22.06
23.01
23.74
24.81
25.48
24.30
22.03
21.16
3.34
24.30
23.41
79
5.30
Return on equity%
24.35
26.33
25.47
26.77
27.66
25.94
26.87
27.93
27.54
24.65
9.96
26.87
26.55
6
23.76
Return on assets%
16.54
18.75
20.32
17.38
18.34
20.70
18.06
20.61
18.95
18.63
7.72
18.95
18.69
49
159.04
EPS¥
79.91
81.49
78.09
73.35
65.85
60.47
51.94
44.46
45.70
42.97
172.74
(8.19%)
(6.58%)
—
10.38
EPS growth%
0.40
0.40
2.73
1.81
1.46
0.40
0.40
0.40
2.44
4.08
22.83
0.40
0.93
9
165.23
Bookvalue per sh¥
241.14
232.56
237.71
218.34
235.38
248.01
252.54
229.09
200.09
194.31
111.31
(3.76%)
(1.47%)
—
103.06
FCF per share¥
416.59
439.46
504.37
526.67
582.16
539.68
588.02
627.45
706.42
660.89
86.72
2.57%
6.11%
—
208.72
Dividend per sh¥
338.22
341.33
363.95
412.83
431.81
466.05
504.92
560.46
605.26
677.57
68.79
9.43%
6.71%
—
6.13
Div yield (avg)%
9.20
7.77
10.55
12.64
14.46
13.38
11.52
11.88
13.15
12.44
5.45
12.44
12.16
46
5.29
Payout ratio%
28.14
30.54
29.31
27.92
27.15
27.31
30.13
31.02
31.10
32.14
5.18
31.02
29.72
93
79.40
Shares (diluted)M
70.87
71.53
69.86
67.80
70.88
64.48
69.59
71.13
73.03
75.46
78.27
1.26%
1.30%
18
12.45
Buyback yield%
16.88
18.97
19.17
20.30
19.25
21.99
23.59
25.65
23.55
20.71
19.04
23.55
20.50
15
0.760
D/E ratiox
1.314
1.301
1.303
1.219
1.334
1.374
1.402
1.478
1.582
1.434
1.716
1.434
1.354
94
44.44
Enterprise value¥B
6.327
6.563
6.662
6.417
6.922
6.231
5.538
5.025
5.025
4.761
95.46
(7.21%)
(2.37%)
74
62.94
LT debt¥B
9.111
8.286
7.951
8.253
8.494
7.906
6.846
6.737
6.385
6.884
57.74
(4.12%)
(3.16%)
41
Revenue
¥106.8B
0.94%
1.00×
Cost of revenue
¥52.75B
0.90%
1.00×
Operating expenses
¥25.29B
1.51%
1.06×
Goodwill & intangibles
14.87%
Spread over hurdle
19.10%