3.523
Revenue¥B
9.129
9.235
9.503
9.468
9.659
9.914
10.20
10.08
10.26
10.21
3.708
1.12%
1.26%
62
18.62
Revenue growth%
3.96
4.90
4.97
6.02
7.44
9.33
11.73
9.17
10.50
10.14
11.55
10.14
8.30
39
6.47
Gross margin%
26.54
27.40
25.50
25.63
27.72
29.50
30.02
30.44
31.41
32.53
13.09
30.44
28.61
42
17.99
Operating margin%
10.37
11.35
8.42
9.22
7.98
7.84
6.86
7.91
6.03
5.69
20.16
6.86
7.95
54
3.35
Net margin%
9.57
12.13
13.11
12.23
10.84
10.98
9.38
10.47
12.85
10.96
25.89
10.96
10.97
50
7.415
P/E ratio (avg)x
43.30
45.34
50.24
48.27
48.95
53.21
53.59
52.27
50.52
58.35
35.27
53.21
50.38
64
9.780
EV/EBITx
30.31
31.15
30.20
34.74
39.22
39.70
43.80
51.13
60.40
67.04
24.48
51.13
39.46
70
15.95
FCF yield (avg)%
8.79
11.13
13.15
12.88
14.49
17.20
18.43
17.59
17.41
14.49
27.83
17.41
14.49
94
12.32
FCF margin%
21.40
19.23
16.81
18.46
17.29
14.34
14.49
11.98
11.72
14.29
6.58
14.29
15.65
89
0.771
FCF / Net incomex
1.085
1.046
0.947
0.809
0.828
0.742
0.720
0.662
0.620
0.541
0.752
0.662
0.775
60
26.59
ROIC%
10.45
9.84
9.45
7.52
7.33
7.42
8.95
9.19
12.10
10.46
21.24
9.19
9.32
40
10.42
Return on equity%
22.46
24.31
26.74
25.99
25.59
26.56
28.14
26.34
24.40
25.18
27.12
26.34
25.79
49
16.19
Return on assets%
0.40
0.40
0.40
0.40
2.42
4.16
1.21
0.40
0.40
0.40
12.06
0.40
0.40
57
2.07
EPS¥
1.40
1.29
1.32
1.22
1.15
1.09
1.17
1.07
1.16
1.18
2.29
0.50%
(2.97%)
—
4.80
EPS growth%
9.06
8.89
6.76
4.38
3.55
3.48
1.54
0.40
2.41
0.40
13.60
1.54
3.52
50
0.59
Bookvalue per sh¥
1.08
1.20
1.19
1.13
1.10
1.17
1.27
1.28
1.44
1.66
0.70
8.66%
5.30%
—
0.99
FCF per share¥
0.95
1.00
1.05
1.20
1.43
1.47
1.74
1.83
2.00
2.27
0.66
9.79%
9.97%
—
1.16
Dividend per sh¥
1.31
1.17
1.01
0.98
0.87
0.79
0.84
0.80
0.79
0.74
1.93
(3.03%)
(4.95%)
—
20.40
Div yield (avg)%
22.18
24.71
25.73
28.44
31.37
34.30
37.18
34.92
36.22
34.13
17.85
34.92
32.75
61
7.55
Payout ratio%
3.21
3.78
6.60
6.39
5.73
7.86
5.49
6.01
8.42
10.44
3.68
7.86
6.20
34
2.625
Shares (diluted)B
3.541
3.830
3.633
3.570
3.630
4.185
4.776
5.056
5.075
5.910
2.735
10.24%
5.09%
43
2.78
Buyback yield%
21.51
19.11
17.04
17.16
18.19
19.46
18.36
21.24
18.51
19.70
21.80
19.46
18.81
34
1.223
D/E ratiox
1.409
1.490
1.526
1.748
1.891
1.911
1.962
1.864
2.034
2.241
1.409
1.962
1.878
64
5.298
Enterprise value¥B
2.803
2.966
3.355
3.788
3.649
3.409
3.702
3.554
3.786
3.518
1.851
(0.73%)
3.20%
58
2.378
LT debt¥B
2.109
2.240
2.387
2.582
3.063
3.596
4.124
4.030
3.961
4.577
2.874
8.36%
8.81%
73
Revenue
¥10.21B
1.26%
1.00×
Cost of revenue
¥6.776B
1.18%
0.99×
Operating expenses
¥1.320B
2.18%
1.10×
Goodwill & intangibles
15.46%
Spread over hurdle
13.92%