2.803
Revenue¥M
5.849
5.959
6.090
6.263
6.175
6.370
6.465
6.504
6.608
6.553
3.130
1.19%
1.43%
8
13.26
Revenue growth%
16.72
15.58
13.96
14.00
16.97
19.15
19.52
20.09
17.63
18.79
13.65
19.15
17.30
9
6.22
Gross margin%
20.09
20.82
19.70
18.76
21.34
22.32
22.35
20.29
18.74
15.88
11.57
20.29
20.19
75
29.13
Operating margin%
18.05
17.01
14.21
11.48
10.40
12.29
13.99
13.32
15.43
18.07
12.21
13.99
14.10
21
18.66
Net margin%
21.51
22.04
19.70
20.52
21.18
23.12
23.62
24.03
24.35
25.63
22.55
24.03
22.58
71
22.36
P/E ratio (avg)x
69.50
79.82
85.54
92.32
106.9
117.7
118.4
125.6
125.1
144.8
31.84
125.1
112.3
68
14.63
EV/EBITx
32.46
35.26
34.01
36.27
32.98
31.88
35.16
37.05
35.87
37.08
28.08
35.87
35.21
61
21.77
FCF yield (avg)%
15.83
14.73
16.83
14.69
17.63
20.37
22.42
24.06
23.63
25.87
17.02
23.63
19.00
40
28.95
FCF margin%
21.88
22.69
22.69
19.73
18.55
21.52
23.77
24.20
25.75
28.28
5.77
24.20
22.69
77
1.296
FCF / Net incomex
0.522
0.500
0.479
0.534
0.482
0.501
0.481
0.488
0.511
0.533
0.709
0.501
0.501
64
25.48
ROIC%
15.85
16.84
15.80
13.92
15.51
17.99
19.78
20.68
20.13
22.48
20.33
20.13
17.41
71
17.83
Return on equity%
26.01
27.80
28.69
31.32
33.17
33.52
35.17
35.85
38.31
39.48
26.55
35.85
33.34
84
11.74
Return on assets%
5.18
6.95
5.06
7.80
6.01
8.42
6.32
4.77
7.64
9.29
4.24
7.64
6.63
72
0.34
EPS¥
0.39
0.41
0.45
0.46
0.52
0.48
0.51
0.50
0.52
0.47
0.37
(1.99%)
2.75%
—
6.61
EPS growth%
15.85
13.41
13.39
12.09
14.38
14.67
14.12
12.15
14.44
14.91
3.04
14.44
14.25
59
0.17
Bookvalue per sh¥
0.34
0.30
0.27
0.29
0.30
0.32
0.30
0.29
0.28
0.28
0.40
(0.81%)
(1.55%)
—
0.40
FCF per share¥
0.22
0.21
0.19
0.19
0.18
0.17
0.19
0.18
0.20
0.21
0.21
3.80%
1.09%
—
0.42
Dividend per sh¥
0.35
0.34
0.35
0.37
0.38
0.37
0.40
0.36
0.40
0.44
0.10
3.25%
1.86%
—
4.20
Div yield (avg)%
11.86
9.82
8.18
10.58
7.70
10.17
11.46
8.73
9.52
8.73
12.52
9.52
9.67
21
18.18
Payout ratio%
11.70
11.08
9.25
10.39
12.08
10.04
8.25
9.65
12.39
11.00
7.57
10.04
10.69
53
11.76
Shares (diluted)M
7.997
7.412
7.502
6.626
6.067
6.080
5.587
5.257
5.371
5.181
11.59
(3.11%)
(5.54%)
23
3.68
Buyback yield%
8.49
5.57
3.69
3.81
6.26
5.33
4.42
4.32
3.77
2.02
25.83
4.32
4.37
84
0.544
D/E ratiox
1.756
1.920
2.008
2.117
2.139
2.315
2.373
2.298
2.093
1.931
1.631
2.298
2.105
74
2.166
Enterprise value¥M
4.075
4.058
3.699
3.499
3.819
4.206
3.794
3.581
3.760
3.406
4.784
(2.26%)
(2.61%)
55
4.288
LT debt¥M
0.350
0.378
0.353
0.360
0.339
0.382
0.398
0.370
0.405
0.388
4.309
2.77%
1.73%
62
Revenue
¥6.553M
1.43%
1.00×
Cost of revenue
¥4.306M
1.57%
1.01×
Operating expenses
¥0.903M
2.07%
1.06×
Goodwill & intangibles
18.20%
Return on capital
156.46%
Spread over hurdle
148.15%