4.985
Revenue¥B
4.833
4.845
4.968
4.984
5.010
5.136
5.227
5.455
5.686
5.755
5.453
2.81%
1.89%
10
21.12
Revenue growth%
18.30
19.08
17.26
15.00
16.17
14.09
11.38
10.54
12.90
15.85
4.94
12.90
15.42
58
24.00
Gross margin%
2.64
3.51
4.76
7.42
7.47
10.35
13.00
15.09
16.07
16.07
15.36
15.09
8.91
53
7.78
Operating margin%
5.44
3.75
2.23
3.68
2.45
4.72
4.32
4.41
5.76
3.84
10.81
4.41
4.08
93
6.10
Net margin%
8.40
5.79
4.74
7.69
8.72
10.54
9.13
6.18
3.53
6.47
14.82
6.47
7.08
90
27.55
P/E ratio (avg)x
6.146
6.081
6.050
5.973
6.466
6.291
6.353
5.643
5.993
5.656
24.34
5.993
6.065
20
24.79
EV/EBITx
25.94
24.89
26.47
28.14
27.15
29.20
29.96
31.80
31.34
34.00
8.016
31.34
28.67
60
5.71
FCF yield (avg)%
15.59
18.29
18.98
20.05
17.93
16.37
18.24
16.95
18.41
19.94
13.35
18.24
18.26
55
21.67
FCF margin%
23.24
22.68
21.01
23.74
23.10
24.54
22.33
21.54
22.31
21.72
25.13
22.31
22.50
36
1.751
FCF / Net incomex
0.188
0.213
0.210
0.213
0.205
0.192
0.183
0.174
0.181
0.181
0.870
0.181
0.190
75
5.55
ROIC%
10.80
9.21
10.07
9.01
9.01
11.43
12.72
13.16
14.70
12.70
19.92
12.72
11.12
52
25.20
Return on equity%
14.63
12.89
13.41
14.79
15.34
15.67
17.53
18.90
20.66
23.56
2.10
18.90
15.50
48
26.77
Return on assets%
22.97
20.35
20.55
20.57
21.13
20.37
21.10
20.86
22.26
21.44
19.49
21.10
20.98
16
16.80
EPS¥
39.84
39.60
45.78
48.56
53.84
54.87
62.92
66.99
80.43
83.00
18.20
9.04%
9.09%
—
28.46
EPS growth%
18.87
20.70
21.90
20.16
19.51
20.20
21.91
21.90
22.39
21.46
24.60
21.90
21.08
50
31.24
Bookvalue per sh¥
102.71
116.15
127.08
134.35
140.60
151.59
152.35
154.96
163.50
190.76
14.69
6.29%
7.95%
—
73.08
FCF per share¥
68.46
67.36
66.87
66.54
68.09
80.35
83.12
82.66
79.51
83.32
30.25
4.12%
1.82%
—
65.61
Dividend per sh¥
78.13
89.77
96.59
95.34
102.91
111.95
132.87
138.13
143.61
150.25
32.52
7.86%
6.68%
—
25.37
Div yield (avg)%
5.27
5.25
5.10
3.88
1.50
0.40
0.40
0.40
2.13
4.51
13.93
0.40
3.00
59
9.43
Payout ratio%
12.36
10.17
8.55
9.10
8.99
6.01
8.48
9.25
9.62
9.78
28.85
9.25
9.18
8
20.53
Shares (diluted)M
21.96
20.12
19.30
16.67
16.73
15.65
14.31
13.58
12.98
12.15
20.07
(6.21%)
(5.06%)
43
6.49
Buyback yield%
5.42
3.30
2.67
5.32
7.36
7.66
5.38
4.35
4.06
5.45
25.50
5.38
5.35
42
1.198
D/E ratiox
0.531
0.504
0.528
0.559
0.605
0.649
0.593
0.547
0.479
0.417
0.887
0.547
0.539
39
4.859
Enterprise value¥B
4.235
4.506
4.912
4.906
4.656
4.791
5.218
4.973
5.204
5.323
1.726
2.71%
0.80%
66
2.621
LT debt¥B
1.499
1.534
1.455
1.474
1.449
1.568
1.707
1.572
1.428
1.618
5.468
2.23%
0.59%
83
Revenue
¥5.755B
1.89%
1.00×
Cost of revenue
¥4.029B
1.89%
1.00×
Operating expenses
¥1.142B
1.76%
0.99×
Goodwill & intangibles
17.05%
Spread over hurdle
37.89%