0.620
Revenue¥M
0.984
1.074
1.148
1.217
1.309
1.410
1.556
1.676
1.850
1.973
0.639
8.55%
8.23%
51
24.00
Revenue growth%
12.73
11.65
12.53
9.87
8.54
6.08
3.65
2.88
0.73
3.16
29.79
3.16
7.31
40
11.18
Gross margin%
17.07
15.99
16.00
13.23
14.69
15.71
15.09
13.52
15.86
15.72
17.21
15.71
15.72
44
6.05
Operating margin%
15.73
15.59
17.53
15.49
16.44
15.51
16.12
14.63
17.33
17.93
24.06
16.12
15.93
43
12.67
Net margin%
28.32
29.08
29.28
28.84
27.99
29.68
29.69
32.36
31.68
29.01
9.19
29.69
29.18
73
25.28
P/E ratio (avg)x
8.632
9.073
10.81
12.22
12.97
15.41
15.43
16.89
18.54
21.17
27.06
16.89
14.19
7
24.85
EV/EBITx
10.56
11.04
12.61
15.04
15.13
16.43
17.22
19.77
22.57
23.01
12.63
19.77
15.78
82
12.60
FCF yield (avg)%
24.32
22.15
19.52
18.49
15.65
15.99
18.23
15.91
15.67
13.01
15.83
15.91
17.11
66
21.21
FCF margin%
4.83
6.54
6.33
3.70
0.91
3.31
1.28
2.27
2.93
2.51
18.27
2.51
3.12
52
0.716
FCF / Net incomex
1.192
1.203
1.375
1.435
1.543
1.753
1.750
1.697
1.823
1.901
0.335
1.753
1.620
28
4.84
ROIC%
9.92
11.73
14.07
17.01
15.88
16.23
19.07
17.74
20.04
21.22
5.59
19.07
16.62
49
6.56
Return on equity%
23.57
21.52
18.98
18.63
19.10
21.88
22.80
20.33
21.14
18.38
27.64
21.14
20.73
90
26.39
Return on assets%
11.71
10.78
10.77
12.96
12.66
12.12
11.73
9.16
6.44
5.99
28.19
9.16
11.24
88
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
6.73%
8.33%
—
2.95
EPS growth%
32.15
30.74
32.80
34.07
33.37
35.28
32.70
34.69
34.62
31.71
4.37
34.62
33.09
36
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
8.02%
5.42%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
6.51%
2.70%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
2.32%
3.58%
—
3.78
Div yield (avg)%
27.17
28.65
28.61
26.30
25.25
25.77
25.91
25.82
26.46
25.13
24.42
25.82
26.11
21
19.60
Payout ratio%
12.07
12.76
10.89
13.51
14.62
16.18
14.29
15.49
12.95
14.07
20.51
14.29
13.79
31
8.743
Shares (diluted)B
8.649
8.052
8.526
8.561
7.708
7.949
7.800
6.947
6.289
6.095
8.675
(4.59%)
(3.77%)
29
28.25
Buyback yield%
2.85
2.14
4.57
4.98
7.28
6.30
3.34
1.76
0.40
2.11
25.73
2.11
3.10
79
0.506
D/E ratiox
0.258
0.301
0.307
0.357
0.393
0.387
0.425
0.505
0.550
0.545
0.559
0.505
0.390
24
1.388
Enterprise value¥M
1.537
1.363
1.439
1.508
1.474
1.530
1.546
1.410
1.257
1.155
1.962
(4.76%)
(3.92%)
92
1.719
LT debt¥M
1.511
1.403
1.339
1.272
1.277
1.258
1.326
1.228
1.319
1.461
0.932
2.73%
(1.08%)
18
Revenue
¥1.973M
8.23%
1.00×
Cost of revenue
¥1.194M
7.94%
0.97×
Operating expenses
¥0.272M
9.25%
1.10×
Spread over hurdle
16.35%