6.616
Revenue¥B
43.61
45.98
48.10
51.05
54.36
56.62
58.56
62.22
64.60
67.21
7.083
4.34%
5.10%
23
20.42
Revenue growth%
1.78
2.22
0.40
0.40
1.94
1.39
2.93
1.92
0.40
0.40
21.84
1.39
1.59
75
5.66
Gross margin%
19.06
17.49
17.23
18.58
20.70
19.95
17.10
18.59
18.07
16.44
12.70
18.07
18.32
21
5.65
Operating margin%
20.55
21.55
24.14
26.97
25.76
27.54
30.27
30.59
28.07
30.75
22.30
30.27
27.26
77
24.52
Net margin%
0.40
1.83
2.10
0.40
3.24
4.38
4.67
7.41
7.43
4.44
16.49
4.67
3.81
21
21.52
P/E ratio (avg)x
28.03
28.42
30.91
26.85
23.78
26.11
27.81
26.11
25.15
21.90
37.28
26.11
26.48
12
18.76
EV/EBITx
8.052
7.504
6.918
6.527
6.652
6.076
6.130
5.850
5.957
6.334
21.46
6.076
6.431
14
14.00
FCF yield (avg)%
0.72
0.99
0.40
0.40
2.53
3.68
1.07
2.02
4.21
3.61
18.93
3.61
1.55
20
8.63
FCF margin%
35.61
38.10
35.96
33.56
35.31
34.41
35.36
37.41
37.20
36.49
16.63
36.49
35.79
56
0.795
FCF / Net incomex
1.120
1.205
1.285
1.185
1.169
1.189
1.072
0.970
1.083
0.965
0.925
1.072
1.145
86
2.54
ROIC%
14.67
12.74
11.39
11.05
10.04
9.48
11.70
11.90
11.67
12.96
12.70
11.70
11.68
45
23.61
Return on equity%
19.86
18.40
19.43
16.79
18.77
18.19
17.53
17.70
18.77
19.50
21.42
18.19
18.59
22
27.83
Return on assets%
26.18
27.00
29.96
31.65
33.26
35.26
34.56
33.78
32.05
31.25
9.73
33.78
31.85
77
130.46
EPS¥
77.53
67.63
68.58
67.69
73.92
81.16
89.14
90.40
79.62
70.22
133.19
(1.02%)
(1.38%)
—
28.15
EPS growth%
4.60
4.07
2.55
0.40
0.40
0.40
2.65
4.13
4.56
7.46
2.52
4.13
3.36
22
136.66
Bookvalue per sh¥
360.10
378.09
405.92
422.28
393.78
395.95
386.77
399.93
340.36
304.40
348.66
(5.02%)
(1.88%)
—
240.61
FCF per share¥
471.33
533.38
586.09
597.80
587.37
570.06
566.20
575.83
622.90
620.67
293.72
1.11%
3.77%
—
114.70
Dividend per sh¥
502.14
491.32
592.52
606.27
656.24
681.49
815.79
844.88
831.69
964.28
444.13
8.00%
7.65%
—
27.39
Div yield (avg)%
22.13
22.14
21.87
22.21
24.90
25.54
24.49
23.55
25.20
24.17
14.09
24.49
23.86
21
10.11
Payout ratio%
16.17
14.09
15.35
13.95
16.64
14.77
13.00
10.35
10.27
10.38
28.37
10.38
14.02
20
64.19
Shares (diluted)M
77.33
82.21
87.34
88.60
88.97
98.95
95.25
98.91
91.42
90.81
64.29
0.41%
0.89%
8
3.35
Buyback yield%
15.97
18.86
19.09
19.62
21.33
24.04
23.18
20.79
19.62
16.98
27.53
20.79
19.62
60
0.170
D/E ratiox
1.607
1.501
1.390
1.248
1.385
1.373
1.291
1.309
1.300
1.456
1.765
1.309
1.379
19
45.40
Enterprise value¥B
15.80
16.42
19.47
19.23
22.92
23.06
24.01
25.78
30.18
30.08
9.854
5.58%
8.52%
11
13.06
LT debt¥B
81.39
89.14
102.0
115.7
134.1
144.7
158.2
179.6
181.2
216.8
24.40
10.09%
11.73%
94
Revenue
¥67.21B
5.10%
1.00×
Cost of revenue
¥42.24B
5.26%
1.02×
Operating expenses
¥10.20B
4.02%
0.90×
Goodwill & intangibles
16.06%
Spread over hurdle
19.39%