3.304
Revenue¥B
2.175
2.307
2.397
2.470
2.633
2.772
2.918
3.030
3.212
3.394
3.618
5.20%
4.85%
70
12.38
Revenue growth%
10.74
13.74
16.59
14.85
16.72
16.94
19.50
21.43
19.52
19.64
12.55
19.52
16.83
63
7.29
Gross margin%
4.12
3.28
0.71
3.67
5.07
6.09
6.89
5.06
6.94
4.30
18.15
6.09
4.68
50
15.32
Operating margin%
6.26
3.49
2.03
0.40
0.40
3.36
1.45
0.40
0.85
0.40
6.61
0.85
1.15
29
3.71
Net margin%
26.44
24.37
25.90
23.67
21.85
23.89
24.37
27.29
28.40
27.24
16.03
27.24
25.14
12
32.38
P/E ratio (avg)x
7.519
7.965
7.518
8.272
8.398
7.869
7.525
8.215
8.882
8.740
34.40
8.215
8.090
35
32.28
EV/EBITx
31.24
32.38
30.62
28.96
26.39
29.09
27.24
28.74
31.02
35.12
15.72
29.09
29.85
17
23.36
FCF yield (avg)%
30.82
31.03
28.12
27.58
24.76
26.68
27.48
25.19
24.40
22.81
28.12
25.19
27.08
10
18.45
FCF margin%
7.32
8.71
10.35
8.09
10.32
11.66
12.02
9.18
7.08
5.75
19.53
9.18
8.95
77
1.271
FCF / Net incomex
0.541
0.542
0.556
0.596
0.544
0.587
0.541
0.476
0.482
0.447
1.549
0.482
0.542
22
3.11
ROIC%
18.65
19.18
21.39
19.24
19.53
18.06
18.05
18.05
18.31
20.24
20.36
18.06
18.92
26
23.15
Return on equity%
14.71
13.88
16.44
16.82
19.41
19.21
18.36
16.09
15.00
12.28
24.87
16.09
16.27
68
22.12
Return on assets%
6.59
4.58
3.91
1.55
2.95
3.76
0.81
1.49
0.40
0.40
9.86
0.81
2.25
19
0.51
EPS¥
0.85
0.78
0.73
0.66
0.59
0.61
0.56
0.49
0.48
0.44
0.55
(5.54%)
(5.82%)
—
10.45
EPS growth%
26.82
28.62
28.28
25.28
24.11
24.54
22.33
20.75
21.77
20.74
10.85
21.77
24.32
61
0.35
Bookvalue per sh¥
0.93
1.04
1.03
1.13
1.34
1.57
1.74
1.99
2.34
2.83
1.42
16.14%
13.49%
—
0.69
FCF per share¥
0.64
0.66
0.67
0.70
0.75
0.73
0.77
0.74
0.82
0.80
1.06
1.48%
3.52%
—
0.61
Dividend per sh¥
1.09
1.27
1.20
1.29
1.46
1.44
1.36
1.47
1.63
1.58
1.18
1.60%
5.54%
—
2.37
Div yield (avg)%
1.33
3.65
5.49
5.16
5.88
3.79
1.80
1.91
4.45
3.36
16.40
3.36
3.72
88
14.24
Payout ratio%
21.49
23.67
23.59
23.95
23.98
26.15
27.81
29.36
30.98
33.81
16.01
29.36
25.06
16
2.325
Shares (diluted)B
2.897
3.311
3.553
3.907
4.149
4.512
5.192
5.689
5.621
5.661
2.316
6.41%
6.72%
64
16.55
Buyback yield%
19.87
18.79
17.79
18.08
18.77
16.17
18.95
17.51
15.41
15.21
13.05
16.17
17.94
50
0.750
D/E ratiox
1.375
1.541
1.492
1.730
1.732
1.828
1.857
2.109
2.146
2.404
0.183
2.109
1.780
82
3,411
Enterprise value¥M
879.2
859.0
931.7
879.9
892.8
953.9
919.6
983.1
953.3
877.4
756.1
(0.35%)
(0.59%)
6
1.624
LT debt¥B
3.599
3.614
4.064
3.956
4.662
5.344
5.845
5.713
6.280
6.157
1.184
5.72%
5.45%
68
Revenue
¥3.394B
4.85%
1.00×
Cost of revenue
¥2.376B
4.85%
1.00×
Operating expenses
¥607.1M
4.84%
1.00×
Goodwill & intangibles
21.03%
Spread over hurdle
11.97%