47.56
Revenue¥B
42.05
41.55
41.10
40.74
41.75
41.51
42.59
43.72
43.89
44.79
51.52
1.41%
0.65%
10
2.77
Revenue growth%
19.08
20.70
21.38
24.05
24.15
21.75
24.53
26.61
24.99
26.32
27.08
24.99
24.10
93
10.85
Gross margin%
29.39
29.59
29.74
26.90
29.71
27.26
27.67
24.69
26.81
29.25
6.44
27.26
28.46
49
4.41
Operating margin%
3.18
4.47
2.45
3.14
2.55
4.53
6.68
8.53
10.14
12.43
4.62
8.53
4.50
15
6.93
Net margin%
17.80
20.29
20.63
18.59
20.58
22.31
24.07
22.36
19.80
18.02
25.05
22.31
20.44
40
33.35
P/E ratio (avg)x
8.884
8.893
8.408
8.448
8.368
8.844
8.358
9.224
10.72
11.21
12.05
9.224
8.864
19
17.71
EV/EBITx
34.43
31.63
32.17
33.39
38.12
40.59
38.15
37.51
38.52
35.35
23.14
38.15
36.43
87
20.26
FCF yield (avg)%
28.68
27.15
27.04
28.33
28.05
25.88
26.36
24.46
22.06
19.35
11.39
24.46
26.70
32
13.94
FCF margin%
9.34
6.84
6.51
3.57
6.53
7.41
6.54
5.81
2.90
4.35
7.86
5.81
6.52
42
0.686
FCF / Net incomex
1.609
1.696
1.924
2.001
2.312
2.344
2.596
2.476
2.632
2.679
1.176
2.596
2.328
78
22.14
ROIC%
5.53
6.19
7.30
5.28
5.84
4.06
6.13
3.66
5.36
6.38
26.16
5.36
5.69
19
9.10
Return on equity%
12.52
10.75
8.27
6.65
9.62
7.12
5.93
4.37
4.36
1.87
17.09
4.37
6.88
23
17.75
Return on assets%
10.33
8.51
6.27
7.67
8.47
8.67
10.39
11.88
12.96
14.00
16.37
11.88
9.50
42
11,389
EPS¥
3,158
2,928
2,529
2,288
2,359
2,053
2,212
1,926
2,068
1,831
12,632
(4.94%)
(4.81%)
—
2.16
EPS growth%
24.49
25.52
26.14
27.14
29.33
29.90
32.55
35.42
34.50
36.39
7.12
34.50
29.61
54
2,980
Bookvalue per sh¥
11,865
13,385
12,444
11,490
12,407
12,129
11,121
10,388
11,749
11,662
2,731
(1.23%)
(1.01%)
—
12,716
FCF per share¥
2,172
2,338
2,557
2,299
2,433
2,511
2,488
2,668
2,845
2,824
7,511
3.03%
2.30%
—
10,837
Dividend per sh¥
10,140
9,419
9,235
10,141
10,934
10,125
9,068
9,005
8,560
9,489
12,010
(2.80%)
(0.61%)
—
10.33
Div yield (avg)%
18.32
16.37
18.01
17.69
19.09
21.42
22.57
19.62
20.92
23.74
21.09
21.42
19.36
46
9.52
Payout ratio%
23.60
25.49
23.24
22.65
22.39
19.57
17.86
15.08
15.99
16.60
7.37
16.60
20.98
59
2.719
Shares (diluted)M
3.192
3.259
3.632
3.943
3.768
3.444
3.111
2.850
3.167
3.216
2.771
(3.12%)
(1.04%)
14
4.01
Buyback yield%
9.04
11.70
10.29
10.73
11.33
13.10
15.89
17.05
16.36
13.78
11.88
15.89
12.40
68
0.995
D/E ratiox
1.859
1.945
2.057
2.240
2.288
2.046
2.231
2.247
2.016
1.764
1.311
2.046
2.052
38
50.97
Enterprise value¥B
37.66
37.94
39.99
42.38
45.89
44.33
47.36
43.44
45.35
48.94
31.39
1.30%
3.54%
20
51.83
LT debt¥B
42.92
44.55
49.31
55.40
56.00
58.70
57.63
63.07
63.22
68.17
55.19
4.01%
3.57%
44
Revenue
¥44.79B
0.65%
1.00×
Cost of revenue
¥25.31B
0.91%
1.03×
Operating expenses
¥8.251B
0.40%
0.98×
Spread over hurdle
21.83%