4.646
Revenue¥B
7.340
7.912
8.466
9.141
9.718
10.66
11.34
12.48
13.20
14.18
5.167
7.85%
7.54%
82
20.33
Revenue growth%
24.67
22.81
21.01
21.25
19.87
19.16
19.38
21.15
23.98
21.47
7.81
21.15
21.20
71
3.05
Gross margin%
7.94
7.71
6.68
8.06
6.58
7.68
5.27
3.02
3.90
1.20
9.92
3.90
6.63
94
23.04
Operating margin%
18.90
19.79
22.60
23.33
20.74
20.44
21.55
20.09
22.09
25.02
24.93
21.55
21.14
59
22.31
Net margin%
9.04
8.48
7.16
7.31
8.82
11.10
11.15
10.18
7.91
7.01
18.27
10.18
8.65
68
8.710
P/E ratio (avg)x
18.65
19.21
21.78
23.67
25.06
29.26
30.65
34.91
37.36
43.89
17.17
34.91
27.16
74
23.10
EV/EBITx
13.56
13.33
14.86
15.06
15.61
17.79
17.92
17.46
18.14
20.72
35.99
17.92
16.53
33
15.39
FCF yield (avg)%
20.49
23.30
25.02
24.12
22.71
23.26
20.69
22.05
24.76
24.25
14.57
23.26
23.28
53
11.61
FCF margin%
7.16
8.91
10.50
10.93
9.43
9.38
6.50
7.91
5.13
3.81
17.75
6.50
8.41
36
0.202
FCF / Net incomex
2.115
2.112
2.519
2.422
2.779
3.267
3.672
3.957
3.944
4.632
1.236
3.944
3.023
39
14.34
ROIC%
4.45
1.64
0.52
3.49
4.45
5.84
6.19
6.70
6.97
6.87
6.00
6.70
5.14
34
10.95
Return on equity%
14.56
13.29
12.56
12.65
9.95
11.85
11.28
12.82
13.67
10.99
28.97
11.85
12.60
18
10.57
Return on assets%
10.83
11.09
10.19
11.60
9.26
11.17
13.23
10.44
9.40
7.40
28.18
10.44
10.64
66
0.71
EPS¥
0.53
0.52
0.49
0.49
0.51
0.55
0.57
0.58
0.53
0.56
0.75
1.98%
(0.87%)
—
12.70
EPS growth%
14.96
17.10
16.69
17.31
16.12
16.81
17.74
17.65
17.49
19.86
28.79
17.65
17.21
74
0.74
Bookvalue per sh¥
0.50
0.52
0.54
0.51
0.47
0.49
0.49
0.49
0.49
0.53
0.14
2.13%
0.07%
—
0.60
FCF per share¥
0.66
0.75
0.77
0.83
0.94
0.95
1.03
1.14
1.20
1.22
0.13
5.48%
5.89%
—
0.76
Dividend per sh¥
0.59
0.59
0.62
0.74
0.82
0.91
1.06
1.06
1.07
1.21
0.86
7.93%
8.29%
—
21.74
Div yield (avg)%
3.27
4.09
4.92
2.22
5.21
5.22
8.17
8.09
8.15
6.90
14.94
8.09
5.21
26
18.64
Payout ratio%
0.96
1.29
1.03
0.40
1.72
0.89
0.40
2.55
4.89
5.60
20.02
2.55
1.16
92
8.219
Shares (diluted)B
5.694
5.210
5.137
4.951
4.255
4.594
5.028
5.269
5.033
5.426
8.023
4.98%
(1.58%)
62
21.18
Buyback yield%
24.89
27.66
28.00
26.15
29.11
30.53
31.65
34.58
33.74
36.44
21.05
33.74
29.82
11
1.692
D/E ratiox
0.704
0.715
0.706
0.760
0.660
0.602
0.551
0.506
0.438
0.387
1.231
0.506
0.631
39
6.093
Enterprise value¥B
4.602
4.766
5.167
5.219
5.331
4.830
4.749
4.777
5.148
4.633
6.886
(2.77%)
(0.50%)
64
8.520
LT debt¥B
8.434
8.485
8.317
8.519
8.508
8.980
9.208
9.115
8.907
8.779
10.42
0.63%
1.23%
64
Revenue
¥14.18B
7.54%
1.00×
Cost of revenue
¥6.175B
7.43%
0.99×
Operating expenses
¥3.353B
7.91%
1.04×
Goodwill & intangibles
17.04%
Spread over hurdle
21.67%