1.084
Revenue¥B
2.691
2.867
3.052
3.251
3.433
3.633
3.845
4.189
4.605
4.960
1.183
7.64%
7.18%
14
14.96
Revenue growth%
26.64
25.46
25.11
25.90
27.33
25.78
27.30
29.04
30.90
31.74
2.63
29.04
26.97
37
12.93
Gross margin%
11.59
14.12
12.31
13.65
14.05
11.92
14.30
11.79
10.66
9.60
8.91
11.79
12.12
61
4.69
Operating margin%
21.87
21.14
23.45
26.05
28.97
26.92
26.83
28.34
26.58
24.25
14.49
26.83
26.32
38
5.92
Net margin%
20.04
22.14
19.64
19.13
20.66
20.25
22.55
24.73
25.63
26.66
4.67
24.73
21.40
32
20.51
P/E ratio (avg)x
22.27
24.35
25.83
27.92
27.75
31.73
35.28
40.59
40.87
38.81
28.22
38.81
29.83
93
28.39
EV/EBITx
35.34
41.73
47.05
50.48
55.84
62.54
61.99
71.86
80.82
85.38
10.50
71.86
58.92
6
25.20
FCF yield (avg)%
14.43
15.07
16.20
15.51
16.24
16.61
19.60
19.34
21.01
19.38
9.40
19.38
16.43
37
20.74
FCF margin%
29.73
30.15
30.24
32.89
32.58
35.43
33.50
36.10
38.76
35.89
24.02
35.89
33.19
32
1.043
FCF / Net incomex
2.383
2.816
2.964
2.979
3.336
3.499
3.352
3.466
3.353
3.926
1.068
3.466
3.344
34
10.24
ROIC%
3.82
2.81
5.55
6.64
6.00
8.67
7.99
6.66
5.78
7.10
25.72
7.10
6.32
32
10.38
Return on equity%
14.36
15.76
13.53
11.31
14.09
12.97
14.99
16.07
14.26
14.88
13.46
14.88
14.31
21
26.09
Return on assets%
31.09
30.32
29.52
30.26
30.59
28.49
26.42
27.68
26.52
28.24
12.33
27.68
29.01
9
2.24
EPS¥
1.28
1.29
1.31
1.17
1.25
1.33
1.30
1.26
1.24
1.12
2.49
(2.23%)
(2.06%)
—
2.70
EPS growth%
27.72
26.36
25.30
23.34
20.98
18.14
20.94
19.73
19.96
21.26
7.30
19.96
21.12
85
1.88
Bookvalue per sh¥
0.38
0.36
0.39
0.38
0.40
0.37
0.35
0.33
0.31
0.29
2.11
(5.81%)
(2.66%)
—
1.55
FCF per share¥
1.55
1.58
1.46
1.36
1.33
1.22
1.23
1.25
1.11
1.11
0.55
(3.59%)
(4.29%)
—
2.36
Dividend per sh¥
0.89
0.86
0.95
0.94
0.93
1.07
1.02
1.00
0.97
0.92
2.24
(0.21%)
0.83%
—
23.53
Div yield (avg)%
7.22
8.30
6.25
7.18
8.42
5.69
2.89
4.25
1.95
4.26
24.65
4.25
5.97
33
18.54
Payout ratio%
11.90
11.56
10.15
11.03
11.89
12.38
12.09
14.16
16.11
17.09
10.12
14.16
12.00
16
1.162
Shares (diluted)B
1.197
1.140
1.184
1.141
1.073
1.122
1.025
1.087
1.084
1.087
1.123
0.26%
0.22%
21
11.68
Buyback yield%
26.32
23.53
22.19
21.94
20.76
17.89
20.27
17.76
15.13
15.99
11.95
17.76
20.51
74
0.565
D/E ratiox
2.160
2.446
2.389
2.729
2.664
3.045
3.259
3.808
3.818
3.805
0.741
3.805
2.887
32
3.752
Enterprise value¥B
1.818
1.690
1.685
1.794
1.933
2.041
2.137
1.977
1.871
1.838
2.133
(1.01%)
0.55%
89
1.838
LT debt¥B
2.518
2.254
2.162
2.076
1.799
1.883
1.959
2.146
2.269
2.230
2.486
4.40%
(2.33%)
14
Revenue
¥4.960B
7.18%
1.00×
Cost of revenue
¥3.472B
7.18%
1.00×
Operating expenses
¥1.130B
8.10%
1.09×
Spread over hurdle
(3.60%)