5.986
Revenue¥B
6.000
6.152
6.439
6.650
6.812
7.062
7.194
7.558
7.661
7.779
6.165
2.69%
3.16%
26
13.85
Revenue growth%
11.84
13.30
12.10
14.19
12.95
10.87
10.54
8.82
10.80
8.80
19.41
10.54
11.35
75
22.09
Gross margin%
16.11
15.16
16.36
14.67
12.86
12.66
10.23
11.95
11.54
10.49
18.28
11.54
12.76
69
7.24
Operating margin%
14.31
16.04
14.14
15.18
16.28
17.61
18.02
15.92
14.11
15.32
26.27
15.92
15.62
69
23.70
Net margin%
15.37
15.46
16.88
17.26
15.19
16.24
13.56
15.12
14.91
13.39
8.36
14.91
15.28
37
21.39
P/E ratio (avg)x
37.42
39.20
38.44
40.56
45.09
49.16
56.87
64.70
73.43
76.42
13.86
64.70
47.12
29
26.83
EV/EBITx
47.49
54.98
62.62
66.47
67.49
69.31
70.28
69.55
81.30
77.27
34.35
70.28
68.40
34
13.39
FCF yield (avg)%
3.24
2.99
4.80
1.97
0.40
0.40
2.03
3.57
0.99
0.40
11.70
0.99
2.00
49
4.80
FCF margin%
23.92
23.82
22.70
23.96
23.85
24.12
24.68
27.21
28.23
29.96
6.32
27.21
24.04
74
1.638
FCF / Net incomex
1.672
1.752
1.776
1.878
1.995
2.255
2.526
2.755
2.747
2.622
0.990
2.622
2.125
45
3.61
ROIC%
26.07
25.40
27.58
26.58
28.82
29.46
31.08
31.07
31.98
32.79
20.79
31.08
29.14
88
5.27
Return on equity%
14.74
13.15
14.79
17.18
19.15
19.45
18.93
17.56
17.53
20.00
5.10
18.93
17.55
27
12.19
Return on assets%
28.83
29.31
31.65
34.01
36.65
36.98
36.63
39.46
39.10
38.73
28.27
38.73
36.64
42
2.12
EPS¥
3.77
3.86
3.93
4.06
4.11
4.13
4.26
4.36
4.27
4.87
2.17
3.45%
4.06%
—
3.62
EPS growth%
9.54
11.65
13.51
13.33
12.66
14.81
13.45
12.65
13.85
11.14
29.77
13.45
12.99
91
0.65
Bookvalue per sh¥
0.59
0.65
0.71
0.78
0.82
0.86
0.97
1.08
1.05
1.01
1.26
4.40%
5.90%
—
1.65
FCF per share¥
1.19
1.30
1.35
1.49
1.50
1.68
1.81
1.90
1.88
1.97
2.02
5.65%
5.40%
—
1.89
Dividend per sh¥
1.20
1.24
1.29
1.30
1.28
1.22
1.13
1.10
1.03
0.96
0.77
(5.68%)
(2.75%)
—
22.21
Div yield (avg)%
30.07
31.55
34.45
37.14
36.57
37.97
35.89
36.23
38.93
41.14
15.44
37.97
36.40
83
3.48
Payout ratio%
21.87
21.10
19.81
20.17
21.04
22.38
22.54
23.14
20.54
22.08
5.78
22.38
21.49
48
2.799
Shares (diluted)B
3.445
3.736
3.910
3.508
3.658
3.244
3.504
3.475
3.663
3.243
2.683
(2.38%)
(0.21%)
50
26.18
Buyback yield%
16.34
15.49
17.31
19.07
17.71
15.74
12.80
13.13
14.49
16.08
18.80
14.49
15.91
58
1.500
D/E ratiox
1.784
1.903
1.939
2.060
2.418
2.614
2.587
2.803
3.178
3.420
0.672
2.803
2.502
74
1.712
Enterprise value¥B
11.65
11.52
12.16
14.11
16.65
16.29
17.64
18.90
18.95
19.43
3.205
3.14%
7.08%
92
9.273
LT debt¥B
2.234
1.985
1.792
1.732
1.659
1.541
1.365
1.346
1.454
1.417
9.769
(3.11%)
(5.01%)
14
Revenue
¥7.779B
3.16%
1.00×
Cost of revenue
¥4.767B
3.30%
1.01×
Operating expenses
¥933.8M
2.75%
0.96×
Spread over hurdle
(1.31%)