4.037
Revenue¥B
2.746
2.963
3.116
3.389
3.657
3.977
4.333
4.588
4.909
5.283
4.334
7.64%
7.76%
63
16.83
Revenue growth%
15.45
12.87
11.14
9.81
10.39
10.35
12.90
14.45
15.01
14.22
15.18
14.22
12.89
64
9.67
Gross margin%
14.11
14.99
15.83
13.32
12.47
12.52
10.10
8.42
7.86
9.70
4.31
9.70
12.49
77
10.16
Operating margin%
16.07
16.59
13.79
12.72
14.23
12.70
11.43
11.42
13.34
12.11
10.36
12.11
13.03
28
18.20
Net margin%
26.98
28.43
26.63
24.42
25.82
25.21
25.30
26.13
27.44
24.45
15.98
25.30
25.98
47
9.651
P/E ratio (avg)x
17.73
20.57
21.99
21.89
24.10
23.33
22.48
25.21
26.95
29.42
14.73
25.21
22.91
32
25.46
EV/EBITx
8.223
8.457
8.401
8.815
9.647
9.799
9.344
9.394
9.671
9.955
17.78
9.671
9.369
75
22.88
FCF yield (avg)%
22.46
19.61
21.10
23.52
23.55
24.57
25.12
24.44
23.02
23.85
10.68
24.44
23.53
50
5.49
FCF margin%
16.95
18.01
17.16
17.05
14.35
16.28
15.70
15.45
13.31
14.26
2.70
15.45
15.99
49
0.849
FCF / Net incomex
0.511
0.524
0.532
0.535
0.537
0.479
0.465
0.408
0.431
0.445
0.308
0.445
0.495
94
16.51
ROIC%
1.93
0.40
0.40
3.16
3.00
0.40
0.40
0.40
0.40
2.70
12.47
0.40
0.40
41
24.79
Return on equity%
27.78
25.94
25.77
26.82
28.03
27.47
27.76
30.66
32.37
34.06
25.25
30.66
27.77
78
2.88
Return on assets%
15.83
17.04
18.26
17.19
16.89
14.56
11.63
9.69
12.19
11.33
25.72
11.63
15.19
18
0.65
EPS¥
1.40
1.54
1.76
1.94
1.88
2.03
1.86
2.08
1.94
2.18
0.72
3.01%
4.41%
—
20.57
EPS growth%
16.37
13.55
12.21
13.65
11.62
11.07
10.45
8.25
10.93
13.18
9.58
10.93
11.91
82
1.30
Bookvalue per sh¥
3.56
3.52
3.86
3.82
4.36
4.81
5.15
6.14
6.78
6.62
0.94
8.72%
8.22%
—
2.28
FCF per share¥
2.00
2.02
2.17
1.89
2.05
1.83
1.65
1.51
1.40
1.48
1.27
(6.25%)
(2.13%)
—
0.52
Dividend per sh¥
1.05
1.09
1.04
1.10
1.13
1.29
1.27
1.41
1.33
1.28
1.99
2.55%
2.48%
—
14.38
Div yield (avg)%
6.54
8.45
10.31
8.07
9.87
11.46
9.31
9.70
9.72
8.11
4.77
9.70
9.51
30
6.98
Payout ratio%
8.97
8.98
8.01
6.31
4.68
2.95
4.44
5.85
3.88
5.90
14.06
4.44
5.88
69
0.548
Shares (diluted)B
0.802
0.857
0.864
0.980
1.091
1.128
1.310
1.459
1.687
1.811
0.539
10.67%
8.85%
48
12.79
Buyback yield%
17.92
20.80
18.98
21.76
23.10
24.81
25.88
25.46
23.81
26.77
11.92
25.46
23.46
77
0.109
D/E ratiox
1.803
1.978
2.032
2.016
1.873
2.026
2.099
2.195
2.542
2.828
1.622
2.195
2.029
88
1,922
Enterprise value¥M
810.4
738.8
762.5
823.8
827.4
777.9
851.4
933.4
881.6
894.0
910.7
1.56%
1.02%
22
1.625
LT debt¥B
0.495
0.500
0.571
0.620
0.661
0.701
0.691
0.832
0.872
0.850
3.607
5.14%
7.41%
33
Revenue
¥5.283B
7.76%
1.00×
Cost of revenue
¥3.696B
7.76%
1.00×
Operating expenses
¥727.8M
6.50%
0.89×
Goodwill & intangibles
16.13%
Spread over hurdle
11.70%