0.944
Revenue¥B
2.285
2.461
2.681
2.882
3.170
3.412
3.682
4.029
4.303
4.652
1.012
7.98%
7.96%
88
11.67
Revenue growth%
12.02
12.62
10.27
8.99
10.29
12.07
13.95
12.18
14.78
13.07
11.41
13.07
12.13
68
27.43
Gross margin%
1.19
0.40
0.40
1.28
0.40
2.68
4.43
2.75
1.51
1.53
3.53
2.68
1.39
79
24.19
Operating margin%
22.95
20.14
18.35
20.79
18.64
16.72
17.19
15.03
13.89
12.92
26.29
15.03
17.77
81
15.67
Net margin%
3.12
5.56
4.04
2.25
0.40
0.40
3.08
2.36
0.40
0.40
27.84
0.40
2.30
60
32.27
P/E ratio (avg)x
24.65
27.54
32.32
35.92
38.20
45.42
48.41
56.98
58.82
63.13
28.03
56.98
41.81
59
20.57
EV/EBITx
10.59
11.99
13.62
13.20
13.46
13.68
13.78
16.05
18.11
20.21
30.64
16.05
13.65
53
14.46
FCF yield (avg)%
28.42
27.84
27.00
29.36
29.11
30.90
33.55
35.04
36.05
36.28
11.50
35.04
30.13
37
24.71
FCF margin%
27.71
26.10
28.76
27.35
28.86
27.03
24.99
26.01
27.43
30.15
15.25
27.03
27.39
32
1.754
FCF / Net incomex
1.946
1.989
1.963
2.221
2.266
2.202
2.125
1.922
1.952
1.810
0.701
1.952
1.976
27
2.69
ROIC%
17.38
14.48
12.81
11.23
13.53
15.63
18.52
15.67
17.87
18.03
4.26
17.87
15.65
54
11.72
Return on equity%
6.59
7.31
5.04
3.63
5.62
3.29
0.64
0.48
2.91
1.06
11.51
1.06
3.46
49
19.65
Return on assets%
6.30
5.13
6.84
6.17
4.70
2.03
0.40
1.02
0.40
1.94
2.49
1.02
3.36
6
6.43
EPS¥
2.46
2.45
2.52
2.33
2.09
2.14
2.35
2.31
2.41
2.27
6.82
1.69%
(2.02%)
—
13.65
EPS growth%
15.35
17.94
16.83
17.99
18.99
17.67
15.07
16.70
17.70
20.27
21.21
17.67
17.69
26
5.46
Bookvalue per sh¥
10.72
11.41
11.85
13.22
13.20
13.37
14.43
15.13
14.04
15.99
9.19
3.91%
3.43%
—
6.33
FCF per share¥
9.54
9.29
8.14
7.54
7.32
7.14
6.26
5.83
6.10
6.48
9.05
(2.40%)
(4.75%)
—
6.00
Dividend per sh¥
4.62
4.79
5.16
5.82
6.29
6.85
7.62
7.39
8.53
8.79
7.80
6.91%
7.74%
—
25.64
Div yield (avg)%
3.93
6.03
4.03
3.79
4.68
7.40
4.96
4.79
6.50
7.13
24.57
6.50
4.87
62
4.99
Payout ratio%
36.29
36.48
34.47
32.59
33.76
35.73
33.37
35.28
37.69
40.32
8.52
35.73
35.50
25
0.541
Shares (diluted)B
0.835
1.004
1.078
1.126
1.247
1.375
1.442
1.586
1.672
1.983
0.535
9.73%
10.50%
77
24.67
Buyback yield%
15.23
15.03
12.41
10.09
8.11
6.36
8.76
8.55
10.21
10.33
20.18
8.76
10.15
24
0.859
D/E ratiox
0.250
0.264
0.309
0.352
0.338
0.340
0.328
0.329
0.369
0.431
0.548
0.340
0.333
76
4.235
Enterprise value¥B
7.674
8.818
8.666
8.444
9.051
10.48
10.40
12.49
13.67
15.89
2.972
11.92%
9.06%
47
3.115
LT debt¥B
1.903
1.928
2.073
2.075
2.089
2.430
2.737
3.183
3.150
2.986
0.399
7.41%
5.39%
22
Revenue
¥4.652B
7.96%
1.00×
Cost of revenue
¥2.540B
7.58%
0.96×
Operating expenses
¥529.4M
9.41%
1.14×
Goodwill & intangibles
17.73%
Spread over hurdle
19.96%