2.461
Revenue¥B
3.571
3.572
3.635
3.724
3.774
3.783
3.826
3.777
3.829
3.946
2.695
0.89%
1.25%
87
10.29
Revenue growth%
14.50
12.48
14.33
13.68
15.20
15.71
13.94
16.89
14.76
11.97
4.87
14.76
14.41
34
12.47
Gross margin%
8.79
10.69
9.87
8.36
10.09
7.69
4.82
3.30
4.74
2.95
12.26
4.74
8.02
41
10.42
Operating margin%
11.00
13.79
13.35
15.32
16.94
19.64
19.21
17.05
15.56
16.88
14.00
17.05
16.22
76
5.99
Net margin%
29.76
32.49
32.71
31.87
32.82
34.89
34.69
32.04
34.57
33.98
27.57
34.57
32.76
29
8.942
P/E ratio (avg)x
20.12
19.44
19.96
18.21
18.40
20.23
21.68
20.85
21.27
20.99
28.29
20.99
20.17
75
14.26
EV/EBITx
50.37
56.59
61.04
62.35
70.49
71.85
83.93
100.2
102.5
119.3
15.12
100.2
71.17
85
14.75
FCF yield (avg)%
20.06
20.26
23.18
24.76
27.76
25.28
23.19
23.89
25.90
24.95
13.76
24.95
24.32
52
27.42
FCF margin%
12.03
10.58
8.42
6.45
4.66
2.15
2.19
2.59
0.40
0.40
27.13
2.15
3.62
45
1.724
FCF / Net incomex
1.561
1.702
1.789
1.683
1.655
1.599
1.613
1.602
1.589
1.430
0.434
1.599
1.607
62
5.86
ROIC%
25.48
25.30
22.79
24.69
23.04
20.31
18.94
18.22
20.77
20.75
28.20
20.31
21.78
19
18.38
Return on equity%
14.77
15.38
13.71
11.10
13.36
13.94
13.24
11.54
13.36
14.37
26.42
13.36
13.54
68
28.66
Return on assets%
3.78
2.32
2.21
0.40
2.29
1.89
1.02
2.63
0.69
1.38
18.60
1.38
2.05
47
0.75
EPS¥
0.46
0.44
0.40
0.44
0.40
0.37
0.38
0.37
0.37
0.34
0.84
(3.26%)
(3.84%)
—
5.84
EPS growth%
11.81
14.06
12.96
11.02
10.01
9.11
7.99
10.49
8.66
11.56
16.21
9.11
10.75
37
0.84
Bookvalue per sh¥
0.70
0.80
0.93
1.03
1.05
1.11
1.13
1.13
1.28
1.31
0.34
4.63%
6.93%
—
1.17
FCF per share¥
0.53
0.62
0.67
0.70
0.81
0.86
1.00
0.97
1.00
1.14
0.38
7.12%
9.00%
—
0.72
Dividend per sh¥
1.52
1.65
1.83
1.85
1.67
1.59
1.78
1.65
1.77
1.90
0.70
2.63%
3.46%
—
17.19
Div yield (avg)%
18.85
20.87
21.42
21.33
22.73
20.33
23.04
23.10
25.99
28.83
18.04
23.10
22.08
36
21.80
Payout ratio%
5.23
6.38
8.16
8.69
8.26
6.31
6.30
5.43
6.90
9.89
25.17
6.31
6.64
76
1.744
Shares (diluted)B
1.629
1.805
1.956
1.944
1.998
2.207
2.169
2.089
1.872
2.079
1.732
0.80%
2.41%
83
20.26
Buyback yield%
23.14
25.40
22.88
24.18
23.36
21.71
23.93
22.30
24.76
23.47
5.08
23.47
23.42
20
1.683
D/E ratiox
1.974
2.011
2.137
2.372
2.175
2.444
2.326
2.369
2.301
2.462
1.775
2.369
2.314
24
2.836
Enterprise value¥B
1.198
1.191
1.241
1.098
1.196
1.019
1.053
1.112
0.991
0.855
2.762
(6.49%)
(3.86%)
86
2.539
LT debt¥B
1.979
2.156
2.220
2.056
1.841
1.635
1.829
1.787
1.688
1.522
0.914
(3.73%)
(1.48%)
82
Revenue
¥3.946B
1.25%
1.00×
Cost of revenue
¥2.762B
1.25%
1.00×
Operating expenses
¥902.1M
1.43%
1.02×
Goodwill & intangibles
18.64%
Spread over hurdle
(0.67%)