8.362
Revenue¥B
15.03
15.92
16.44
17.11
18.25
18.73
19.33
20.48
21.34
22.95
8.955
4.69%
4.59%
10
8.41
Revenue growth%
0.67
3.25
1.93
0.94
3.73
5.24
5.42
6.00
3.19
4.80
29.74
5.24
3.49
20
4.18
Gross margin%
16.72
17.41
16.61
14.89
17.53
16.14
18.27
17.01
19.19
21.25
24.44
18.27
17.21
69
2.03
Operating margin%
3.62
4.00
6.99
4.48
3.28
1.05
2.79
5.54
4.18
4.22
7.82
4.18
4.09
95
7.57
Net margin%
31.13
28.32
26.73
26.88
29.63
27.06
29.84
26.94
26.81
26.71
18.25
26.94
27.00
66
25.43
P/E ratio (avg)x
14.06
14.37
17.16
19.28
21.27
22.00
25.62
25.41
28.84
29.71
13.43
25.62
21.64
33
10.04
EV/EBITx
13.65
15.18
13.95
14.77
14.78
16.57
17.25
19.75
19.24
19.33
18.56
19.24
15.88
36
15.47
FCF yield (avg)%
18.84
18.92
15.98
15.93
14.66
12.52
12.27
14.74
12.09
15.00
8.66
12.52
14.87
34
9.12
FCF margin%
25.18
24.06
21.24
20.67
21.69
23.14
25.83
25.06
22.15
19.72
29.72
23.14
22.65
88
0.230
FCF / Net incomex
1.394
1.423
1.409
1.491
1.719
1.744
1.841
1.832
1.895
2.086
1.276
1.841
1.731
83
4.45
ROIC%
24.50
23.60
25.57
27.35
24.88
27.29
27.57
25.84
25.43
24.99
17.75
25.84
25.50
21
4.08
Return on equity%
0.40
0.40
0.82
0.40
2.42
1.64
1.00
0.40
0.40
0.40
15.89
0.40
0.40
50
14.77
Return on assets%
21.74
20.99
23.69
23.80
23.61
25.46
22.92
25.80
23.66
22.70
22.75
23.66
23.63
30
61.80
EPS¥
20.74
22.28
20.51
19.38
20.11
19.21
17.30
17.33
18.25
19.07
63.12
(1.06%)
(1.59%)
—
13.17
EPS growth%
2.92
4.89
6.46
7.54
4.90
7.70
8.20
9.40
9.18
9.35
11.21
9.18
7.62
56
71.10
Bookvalue per sh¥
92.04
85.47
87.65
83.40
88.62
89.38
87.41
90.26
97.86
93.39
99.11
1.05%
1.02%
—
29.28
FCF per share¥
33.80
36.55
40.76
40.64
46.01
48.30
54.75
63.87
71.83
78.60
24.97
11.31%
9.00%
—
76.39
Dividend per sh¥
183.40
187.23
184.63
215.84
227.56
215.65
245.71
265.01
300.67
334.31
27.23
8.00%
7.70%
—
11.78
Div yield (avg)%
13.49
13.41
12.63
11.04
10.18
10.49
9.28
11.88
9.82
12.63
13.21
10.49
11.46
16
2.16
Payout ratio%
23.52
20.97
18.64
19.35
17.83
15.55
13.59
16.20
16.29
17.02
15.52
16.20
17.42
91
94.30
Shares (diluted)M
118.9
129.8
143.3
139.6
164.6
177.2
204.8
208.2
237.9
248.8
97.13
8.62%
9.15%
22
19.50
Buyback yield%
20.70
17.77
16.62
17.67
15.85
13.88
13.14
13.36
12.56
14.47
9.44
13.36
15.16
36
1.064
D/E ratiox
1.484
1.630
1.531
1.661
1.606
1.723
1.947
1.928
1.850
2.078
0.856
1.928
1.692
54
17.63
Enterprise value¥B
43.04
46.65
54.18
64.49
73.95
87.03
101.4
109.0
113.6
114.7
3.562
9.19%
10.85%
34
18.25
LT debt¥B
31.89
35.54
36.34
39.06
42.20
45.64
50.85
58.80
56.95
56.46
1.246
5.99%
7.26%
35
Revenue
¥22.95B
4.59%
1.00×
Cost of revenue
¥12.61B
4.41%
0.98×
Operating expenses
¥5.647B
5.37%
1.08×
Spread over hurdle
(0.70%)