43.88
Revenue¥B
24.65
26.70
28.46
30.05
33.05
36.36
39.23
42.87
47.19
51.08
46.73
9.10%
8.57%
11
13.75
Revenue growth%
14.93
15.59
17.03
17.69
16.25
15.87
14.18
13.95
11.12
8.86
4.41
13.95
15.26
82
29.49
Gross margin%
32.78
34.49
32.25
33.18
30.97
32.60
30.40
27.73
27.24
26.84
7.73
27.73
31.61
51
11.68
Operating margin%
18.34
19.42
20.00
22.63
20.91
23.32
25.93
26.37
24.44
25.99
4.73
25.93
22.97
29
24.57
Net margin%
3.13
0.40
1.12
0.40
2.72
5.54
3.90
3.70
1.91
3.55
27.42
3.70
2.93
62
33.38
P/E ratio (avg)x
26.75
29.35
30.46
32.25
35.25
39.47
43.12
38.85
39.92
40.26
37.04
39.92
37.05
43
18.58
EV/EBITx
24.64
27.35
28.91
26.26
29.14
27.44
30.79
30.29
32.05
29.61
32.32
30.29
29.03
69
17.19
FCF yield (avg)%
27.88
25.50
23.47
24.08
23.68
25.29
23.31
24.98
23.55
24.97
27.45
24.97
24.53
68
24.43
FCF margin%
23.18
24.85
25.02
26.53
27.77
29.30
29.60
27.18
27.93
28.47
22.74
28.47
27.48
57
0.452
FCF / Net incomex
0.459
0.438
0.409
0.462
0.451
0.422
0.404
0.452
0.504
0.531
0.499
0.452
0.452
44
3.43
ROIC%
27.95
29.84
30.72
32.63
33.30
35.72
37.46
40.23
37.73
40.71
6.36
37.73
34.51
85
9.63
Return on equity%
21.29
22.53
21.95
21.21
20.04
17.26
17.48
19.40
20.70
23.13
5.47
19.40
20.95
82
18.19
Return on assets%
32.26
32.22
32.33
30.76
28.87
27.73
28.07
25.35
28.07
28.17
12.41
28.07
28.52
13
0.95
EPS¥
0.86
0.98
1.05
1.05
0.99
1.04
1.06
1.15
1.19
1.21
1.02
4.22%
4.52%
—
8.45
EPS growth%
22.86
21.13
18.71
16.49
15.38
13.56
10.92
10.17
10.25
12.72
2.64
10.92
14.47
78
0.49
Bookvalue per sh¥
1.64
1.76
1.62
1.82
1.96
1.88
1.74
1.92
2.14
2.13
0.79
1.69%
2.14%
—
0.26
FCF per share¥
1.77
1.79
1.84
2.06
2.35
2.40
2.36
2.79
2.94
3.27
0.69
6.84%
6.73%
—
0.71
Dividend per sh¥
0.63
0.66
0.70
0.68
0.74
0.72
0.70
0.74
0.80
0.85
1.60
2.70%
3.14%
—
12.32
Div yield (avg)%
25.32
22.43
21.67
21.51
23.86
21.54
20.94
18.18
15.67
17.76
5.46
18.18
21.53
88
24.97
Payout ratio%
4.90
7.69
4.81
3.88
1.16
0.40
0.40
0.40
2.76
1.69
25.98
0.40
2.23
85
10.89
Shares (diluted)B
9.671
10.46
10.68
10.44
9.425
10.15
9.613
9.170
8.474
9.317
10.65
(0.23%)
(1.48%)
56
2.55
Buyback yield%
12.56
13.58
11.23
8.30
10.07
7.31
6.20
7.42
7.25
9.75
24.00
7.31
9.02
50
0.473
D/E ratiox
2.004
2.055
2.254
2.497
2.730
2.901
2.849
2.809
3.354
3.675
1.438
2.901
2.769
71
15.96
Enterprise value¥B
9.356
10.02
10.06
9.592
9.504
10.24
10.28
12.11
12.89
14.57
38.10
8.92%
4.43%
29
42.81
LT debt¥B
12.03
12.75
13.18
14.79
16.41
15.15
14.24
15.04
16.55
17.20
5.293
0.95%
2.96%
57
Revenue
¥51.08B
8.57%
1.00×
Cost of revenue
¥33.58B
8.27%
0.97×
Operating expenses
¥9.395B
8.96%
1.04×
Goodwill & intangibles
17.51%
Spread over hurdle
(1.92%)