3.562
Revenue¥B
3.004
2.983
3.018
3.003
2.992
3.005
3.052
3.097
3.116
3.112
3.738
0.79%
0.58%
88
16.60
Revenue growth%
9.51
11.83
12.45
14.45
14.49
12.85
11.74
11.88
9.64
11.72
3.39
11.74
11.85
92
8.13
Gross margin%
10.05
7.35
8.05
5.22
4.76
3.89
6.12
7.36
10.19
11.16
5.87
7.36
7.36
62
17.43
Operating margin%
23.45
20.46
20.75
22.51
22.52
21.52
23.86
22.97
23.36
21.75
13.83
22.97
22.51
74
12.15
Net margin%
12.72
13.91
14.79
15.36
13.20
12.73
10.44
11.11
9.34
11.82
18.72
11.11
12.73
72
14.30
P/E ratio (avg)x
27.57
31.49
30.22
31.91
35.69
33.71
38.31
40.86
46.87
47.13
20.51
40.86
34.70
26
15.97
EV/EBITx
16.99
19.55
19.38
22.93
26.27
30.27
35.70
42.04
45.94
44.60
17.26
42.04
28.27
82
12.60
FCF yield (avg)%
20.93
19.96
19.75
21.72
23.92
22.07
19.42
20.53
18.27
16.40
3.93
19.42
20.25
12
24.54
FCF margin%
4.64
6.16
7.07
9.11
11.92
11.72
11.65
14.43
13.78
14.50
21.45
13.78
11.68
84
0.718
FCF / Net incomex
2.121
2.105
2.290
2.614
2.970
3.400
3.338
3.531
3.722
4.399
0.728
3.531
3.154
76
7.86
ROIC%
26.48
24.32
25.28
24.14
27.08
28.30
31.22
30.48
32.15
34.60
14.92
31.22
27.69
16
10.57
Return on equity%
14.40
16.25
17.75
19.29
21.56
20.45
23.11
25.05
23.35
23.12
9.89
23.12
21.00
30
5.04
Return on assets%
37.34
38.11
38.85
37.56
39.09
37.08
37.86
37.66
38.88
39.24
19.90
37.86
37.98
38
0.30
EPS¥
1.19
1.18
1.21
1.33
1.29
1.15
1.08
1.06
1.17
1.16
0.31
(2.19%)
(0.42%)
—
22.32
EPS growth%
20.54
20.02
21.29
22.34
23.83
23.63
23.34
23.27
20.61
18.09
20.75
23.27
21.82
87
0.78
Bookvalue per sh¥
0.52
0.46
0.42
0.40
0.42
0.42
0.45
0.47
0.42
0.46
1.22
1.96%
(2.45%)
—
1.43
FCF per share¥
0.81
0.92
1.00
0.98
1.10
1.10
1.20
1.10
1.15
1.08
0.92
(0.41%)
2.01%
—
0.47
Dividend per sh¥
1.28
1.36
1.44
1.31
1.40
1.26
1.35
1.36
1.34
1.51
1.39
1.56%
2.92%
—
24.43
Div yield (avg)%
22.76
20.82
23.54
25.18
26.84
29.58
31.10
29.43
28.99
31.80
20.60
29.58
27.92
53
27.31
Payout ratio%
12.60
12.67
11.36
8.64
8.63
6.53
3.85
2.73
1.92
0.40
10.19
2.73
7.58
7
1.007
Shares (diluted)B
1.628
1.562
1.533
1.533
1.607
1.744
1.817
1.896
1.987
1.967
1.016
4.12%
3.60%
64
28.81
Buyback yield%
20.44
22.80
21.66
23.30
23.63
25.56
23.83
24.49
22.22
25.16
27.90
24.49
23.47
42
0.152
D/E ratiox
1.158
1.186
1.106
1.057
1.028
0.965
0.915
0.885
0.811
0.901
0.641
0.901
0.996
92
2.885
Enterprise value¥B
3.382
3.292
3.363
3.638
3.619
3.288
3.226
3.587
4.071
3.994
2.026
1.99%
2.66%
22
1.510
LT debt¥B
1.643
1.608
1.847
1.826
1.979
2.270
2.520
2.884
3.474
3.569
3.185
12.51%
10.15%
21
Revenue
¥3.112B
0.58%
1.00×
Cost of revenue
¥1.907B
0.77%
1.02×
Operating expenses
¥762.8M
0.33%
0.98×
Goodwill & intangibles
15.15%
Spread over hurdle
(4.53%)