6.166
Revenue¥B
7.938
7.852
7.947
8.050
7.973
7.925
8.137
8.373
8.432
8.401
6.504
1.05%
0.79%
31
13.62
Revenue growth%
20.35
21.68
20.27
22.82
21.99
20.25
20.64
17.76
19.87
17.72
22.13
19.87
20.31
85
3.91
Gross margin%
27.54
29.06
26.93
29.83
31.40
34.09
34.68
33.23
32.54
33.70
12.29
33.70
31.97
60
7.41
Operating margin%
22.33
20.91
23.30
26.26
23.79
24.29
22.03
24.39
25.69
26.49
23.43
24.39
24.04
36
27.35
Net margin%
12.84
12.05
12.38
9.80
10.00
11.24
10.37
7.84
9.43
10.40
11.90
10.37
10.39
50
22.03
P/E ratio (avg)x
29.83
28.66
29.40
31.82
33.37
32.75
30.61
26.64
25.20
22.71
11.13
26.64
29.62
33
9.522
EV/EBITx
27.62
24.33
23.28
25.51
22.48
25.01
27.14
27.82
30.32
33.05
32.14
27.82
26.33
54
15.77
FCF yield (avg)%
13.42
16.34
14.74
17.07
18.24
19.43
18.11
18.66
21.33
19.61
11.65
19.43
18.17
24
3.34
FCF margin%
20.97
22.82
25.61
24.03
21.53
19.15
22.11
23.72
24.93
27.79
17.31
23.72
23.27
75
1.248
FCF / Net incomex
0.949
1.023
1.093
1.276
1.392
1.358
1.481
1.599
1.782
1.874
0.862
1.599
1.375
5
15.54
ROIC%
23.64
23.63
23.25
25.50
26.43
28.43
26.29
27.74
29.96
32.57
14.83
28.43
26.36
27
27.67
Return on equity%
10.19
12.40
12.41
9.46
10.84
13.09
12.99
14.37
16.76
14.07
25.35
14.07
12.70
71
27.23
Return on assets%
16.92
15.77
17.75
16.68
17.12
16.13
17.96
16.46
15.39
15.26
27.31
16.13
16.57
31
203.58
EPS¥
50.41
50.76
51.16
48.22
42.31
45.43
40.34
39.44
36.50
38.82
225.02
(1.71%)
(3.69%)
—
2.11
EPS growth%
15.15
13.18
14.93
16.75
16.51
14.85
16.16
15.68
14.11
14.38
5.82
14.85
15.04
36
305.42
Bookvalue per sh¥
179.50
180.08
187.28
174.35
192.67
208.18
198.49
220.13
217.17
208.62
63.14
1.60%
2.28%
—
283.08
FCF per share¥
134.50
124.98
126.81
129.47
116.51
127.28
120.23
134.98
137.32
131.05
299.74
2.38%
(0.61%)
—
161.16
Dividend per sh¥
92.90
109.07
110.60
107.89
126.04
136.72
141.43
160.58
163.72
187.14
73.16
8.23%
7.50%
—
6.20
Div yield (avg)%
24.95
27.76
26.22
27.77
24.91
27.32
25.60
23.17
24.38
23.77
10.21
24.38
25.27
14
12.25
Payout ratio%
15.04
12.30
10.12
10.90
11.82
13.42
13.91
15.69
14.36
11.41
22.41
13.91
12.86
51
18.21
Shares (diluted)M
24.70
28.60
29.54
32.49
31.08
32.75
38.25
43.89
45.43
51.19
17.99
10.50%
8.46%
7
18.63
Buyback yield%
15.58
16.42
15.71
12.96
12.99
14.76
12.14
11.53
9.05
8.27
21.35
11.53
12.98
71
0.246
D/E ratiox
0.209
0.217
0.204
0.186
0.184
0.195
0.214
0.226
0.232
0.209
1.183
0.214
0.209
51
2.535
Enterprise value¥B
0.651
0.566
0.545
0.499
0.468
0.491
0.417
0.388
0.375
0.325
6.373
(7.06%)
(7.05%)
41
5.312
LT debt¥B
0.394
0.418
0.404
0.412
0.432
0.384
0.336
0.294
0.302
0.287
4.887
(7.86%)
(4.57%)
38
Revenue
¥8.401B
0.79%
1.00×
Cost of revenue
¥4.472B
0.72%
0.99×
Operating expenses
¥1.423B
0.64%
0.98×
Return on capital
125.56%
Spread over hurdle
116.94%