2.374
Revenue¥B
3.440
3.703
3.959
4.086
4.368
4.587
4.834
5.068
5.381
5.728
2.615
5.57%
5.99%
42
11.27
Revenue growth%
7.29
8.42
8.46
7.55
10.40
9.46
8.16
6.41
6.95
5.08
3.15
6.95
7.85
67
2.19
Gross margin%
14.13
11.39
9.24
7.80
8.21
6.08
6.67
4.01
5.87
5.78
8.87
5.87
7.24
49
12.70
Operating margin%
17.31
20.07
19.74
17.24
17.33
14.79
14.65
12.23
10.36
10.48
18.51
12.23
16.01
28
28.30
Net margin%
9.22
11.83
12.04
10.46
7.71
9.15
12.14
10.58
13.15
14.11
26.97
12.14
11.21
72
37.18
P/E ratio (avg)x
24.75
24.70
29.69
31.71
35.43
38.61
44.81
50.42
55.90
66.64
23.85
50.42
37.02
84
26.92
EV/EBITx
35.99
41.31
44.70
42.72
42.71
42.44
48.44
54.78
60.47
67.06
17.61
54.78
43.71
72
27.14
FCF yield (avg)%
21.48
23.23
24.25
21.80
22.06
20.66
22.25
21.30
22.25
21.29
7.82
21.30
21.93
82
4.42
FCF margin%
26.42
26.43
25.86
24.29
23.38
25.22
25.81
23.30
21.37
21.28
15.41
23.30
24.76
84
0.322
FCF / Net incomex
0.985
0.857
0.870
0.828
0.723
0.739
0.733
0.623
0.550
0.570
1.274
0.623
0.736
49
9.66
ROIC%
12.88
12.03
13.01
10.60
9.06
7.23
8.19
8.94
8.19
6.54
21.97
8.19
9.00
10
17.34
Return on equity%
25.42
24.89
24.04
23.17
21.32
23.63
26.04
25.94
23.94
26.43
25.40
25.94
24.46
30
28.72
Return on assets%
12.78
13.62
11.81
13.22
11.21
13.89
12.99
14.89
14.57
14.73
7.82
14.57
13.42
80
0.05
EPS¥
0.08
0.09
0.09
0.09
0.09
0.10
0.11
0.12
0.12
0.12
0.05
6.01%
4.44%
—
4.27
EPS growth%
28.88
26.01
24.21
22.35
23.94
24.13
22.88
20.41
17.96
16.77
17.53
20.41
23.41
44
0.05
Bookvalue per sh¥
0.15
0.16
0.16
0.15
0.17
0.18
0.20
0.19
0.18
0.18
0.19
0.39%
2.52%
—
0.15
FCF per share¥
0.31
0.32
0.32
0.32
0.33
0.31
0.31
0.31
0.36
0.38
0.15
3.20%
3.65%
—
0.10
Dividend per sh¥
0.19
0.18
0.19
0.19
0.20
0.20
0.20
0.23
0.22
0.21
0.12
1.34%
2.17%
—
14.27
Div yield (avg)%
9.99
7.65
10.11
9.07
9.91
11.48
12.34
14.78
14.05
11.05
3.28
12.34
10.58
55
7.27
Payout ratio%
16.41
17.43
16.02
15.72
17.63
19.16
19.41
22.15
24.21
21.79
21.23
21.79
18.39
75
7.209
Shares (diluted)B
9.138
10.27
9.803
10.19
11.29
11.25
12.64
12.83
12.94
15.04
7.180
5.90%
4.96%
6
19.52
Buyback yield%
16.38
16.36
18.87
17.70
16.55
15.35
16.72
17.99
17.27
14.99
20.71
16.72
16.64
40
1.449
D/E ratiox
1.262
1.462
1.517
1.750
1.872
1.825
1.985
2.197
2.080
2.189
0.912
2.080
1.849
81
3.266
Enterprise value¥B
0.340
0.375
0.387
0.433
0.475
0.456
0.439
0.436
0.448
0.460
4.043
(0.66%)
3.79%
67
2.159
LT debt¥B
3.839
4.441
5.143
4.982
5.860
5.629
6.068
6.223
5.909
5.686
3.044
(0.60%)
4.14%
39
Revenue
¥5.728B
5.99%
1.00×
Cost of revenue
¥3.940B
6.26%
1.03×
Operating expenses
¥1.187B
5.38%
0.94×
Goodwill & intangibles
20.90%
Spread over hurdle
(4.09%)