62.62
Revenue¥B
40.57
44.03
47.15
51.10
54.67
60.05
64.88
71.13
77.45
84.60
66.36
9.13%
8.35%
78
6.05
Revenue growth%
13.07
11.28
12.33
14.66
12.45
12.88
10.98
13.87
11.93
12.76
28.02
12.76
12.61
22
5.45
Gross margin%
20.99
23.72
22.67
22.97
25.43
25.81
25.38
27.17
24.70
27.27
8.52
25.81
25.04
57
29.94
Operating margin%
5.40
5.18
6.12
6.41
5.31
3.43
5.64
5.01
3.33
3.83
7.29
3.83
5.25
51
17.31
Net margin%
14.19
15.76
15.25
16.29
13.37
15.82
17.59
17.72
15.71
18.05
10.43
17.59
15.79
60
22.04
P/E ratio (avg)x
10.29
9.643
10.32
11.11
11.00
10.43
11.71
13.03
14.08
12.69
31.74
12.69
11.06
85
37.34
EV/EBITx
18.65
17.23
18.52
16.53
17.80
18.66
20.14
18.48
17.91
18.18
11.17
18.48
18.33
93
25.66
FCF yield (avg)%
11.59
13.53
11.91
12.14
10.07
8.92
6.01
4.32
7.14
6.47
11.36
6.47
9.50
12
26.00
FCF margin%
28.10
28.86
26.60
24.22
21.69
21.92
23.67
21.85
22.22
23.52
12.51
22.22
23.60
34
0.988
FCF / Net incomex
0.480
0.417
0.389
0.346
0.352
0.382
0.361
0.313
0.342
0.296
0.545
0.342
0.356
73
11.74
ROIC%
5.68
7.59
8.34
11.32
13.28
14.80
13.56
11.76
12.79
10.65
19.06
12.79
11.54
43
9.64
Return on equity%
22.64
24.11
22.52
25.05
22.12
22.39
22.49
22.44
25.30
23.02
14.58
22.49
22.58
80
4.16
Return on assets%
29.67
29.65
30.35
30.46
29.25
30.44
29.06
27.80
26.79
28.76
18.01
28.76
29.45
63
2,615
EPS¥
7,934
8,878
8,581
8,181
7,526
7,343
7,104
7,931
7,885
7,990
2,808
1.20%
1.28%
—
14.97
EPS growth%
25.27
27.83
25.76
28.54
26.99
25.53
26.34
23.82
25.32
24.65
29.77
25.32
25.65
22
2,111
Bookvalue per sh¥
15,586
16,671
18,524
19,554
20,369
20,440
18,636
20,123
21,633
23,994
3,143
3.33%
4.94%
—
12,030
FCF per share¥
4,130
4,543
4,755
4,370
3,890
4,116
4,030
3,823
3,829
3,626
9,986
(1.39%)
(2.17%)
—
2,717
Dividend per sh¥
3,355
3,153
3,583
4,027
4,327
4,038
4,114
3,732
4,219
3,962
11,649
(1.75%)
2.60%
—
4.47
Div yield (avg)%
15.47
12.89
14.48
16.61
14.16
15.50
15.69
17.19
14.19
13.79
22.77
15.50
14.97
46
14.55
Payout ratio%
7.54
10.13
11.53
12.33
10.98
8.59
8.77
6.50
7.29
4.93
21.66
7.29
8.68
13
3.489
Shares (diluted)M
2.396
2.525
2.628
2.475
2.621
2.365
2.430
2.581
2.216
2.068
3.641
(4.63%)
(2.92%)
88
28.47
Buyback yield%
29.59
31.52
32.10
30.47
30.30
27.95
27.00
25.40
23.82
26.71
29.86
26.71
28.77
38
1.683
D/E ratiox
0.629
0.551
0.498
0.461
0.467
0.503
0.469
0.460
0.442
0.440
1.694
0.460
0.468
32
111.0
Enterprise value¥B
89.13
94.13
104.7
93.33
104.0
107.4
101.4
103.7
98.71
95.68
106.2
(1.65%)
1.05%
61
90.37
LT debt¥B
46.32
48.09
49.86
44.42
39.87
35.95
31.02
28.13
30.30
32.55
40.49
(3.98%)
(3.89%)
48
Revenue
¥84.60B
8.35%
1.00×
Cost of revenue
¥59.22B
8.35%
1.00×
Operating expenses
¥14.19B
8.63%
1.03×
Goodwill & intangibles
21.14%
Spread over hurdle
(1.78%)