2.799
Revenue¥B
13.70
14.03
14.34
14.69
14.94
15.86
16.87
17.65
18.45
18.81
3.022
4.71%
3.76%
45
22.32
Revenue growth%
14.39
15.80
14.08
16.11
17.65
17.79
18.28
16.45
15.34
16.87
3.92
16.87
16.28
9
18.84
Gross margin%
27.98
27.20
29.47
32.20
33.19
32.21
31.80
30.27
32.44
31.74
17.65
31.80
31.77
84
4.18
Operating margin%
14.71
15.75
13.69
15.48
13.64
14.88
14.70
14.20
14.12
11.54
13.71
14.20
14.45
49
24.41
Net margin%
18.40
20.41
20.83
19.66
17.81
17.17
14.27
13.99
15.35
15.64
27.07
15.35
17.49
24
23.02
P/E ratio (avg)x
45.57
49.42
52.77
60.79
61.43
62.22
64.94
75.34
77.14
79.98
30.33
75.34
61.83
21
18.93
EV/EBITx
35.20
33.61
38.44
41.18
42.68
44.58
50.31
50.85
47.00
54.40
24.18
50.31
43.63
82
20.26
FCF yield (avg)%
0.57
0.40
0.40
0.40
0.40
0.40
0.40
3.26
3.24
4.93
23.89
3.24
0.40
64
24.03
FCF margin%
9.76
10.02
10.59
11.03
8.13
7.76
8.64
8.58
6.34
4.60
17.56
7.76
8.61
51
1.773
FCF / Net incomex
2.459
2.649
2.632
2.663
3.100
3.419
3.695
3.985
4.223
4.255
0.219
3.985
3.260
67
28.48
ROIC%
28.07
27.73
29.79
27.31
24.67
27.64
30.42
30.46
31.94
31.25
2.79
30.46
28.93
9
8.93
Return on equity%
13.98
16.44
14.99
15.94
17.80
20.16
18.23
19.46
17.14
16.12
21.37
18.23
16.79
29
28.66
Return on assets%
21.30
23.20
24.83
24.79
24.26
22.69
22.90
20.17
20.32
21.03
5.22
21.03
22.80
38
1.32
EPS¥
0.91
1.00
1.14
1.05
1.20
1.20
1.33
1.24
1.15
1.15
1.41
(0.75%)
3.44%
—
9.76
EPS growth%
32.57
33.90
32.93
35.61
33.07
32.93
30.31
31.87
32.32
34.86
29.95
32.32
32.93
7
0.78
Bookvalue per sh¥
2.24
2.20
2.30
2.52
2.58
2.81
3.02
3.12
3.29
3.57
0.41
6.73%
4.83%
—
0.72
FCF per share¥
2.72
3.13
3.59
4.00
4.35
4.30
4.79
5.10
5.18
5.89
1.28
6.28%
9.48%
—
2.06
Dividend per sh¥
1.36
1.42
1.54
1.43
1.44
1.37
1.55
1.60
1.80
1.83
2.08
4.94%
3.63%
—
15.45
Div yield (avg)%
8.51
8.94
10.36
7.77
4.85
2.23
0.40
3.10
5.96
6.24
16.92
3.10
6.10
12
25.89
Payout ratio%
24.78
25.32
25.64
24.48
23.12
25.82
27.96
25.27
28.23
27.27
4.93
27.27
25.48
28
7.091
Shares (diluted)B
11.50
13.20
15.39
17.86
21.47
22.37
22.12
21.74
22.80
23.45
6.845
1.77%
9.31%
78
16.79
Buyback yield%
0.44
0.40
0.40
1.09
2.49
0.82
2.94
3.50
1.98
0.40
9.84
1.98
0.96
76
1.420
D/E ratiox
0.441
0.421
0.427
0.454
0.406
0.416
0.427
0.383
0.397
0.376
1.488
0.397
0.419
61
17.20
Enterprise value¥B
7.657
7.281
7.881
8.492
7.681
7.572
6.824
7.171
6.744
6.930
11.37
(2.04%)
(1.88%)
29
16.07
LT debt¥B
20.95
24.69
27.02
32.54
36.22
40.26
48.27
51.69
61.06
61.84
2.297
11.29%
12.74%
57
Revenue
¥18.81B
3.76%
1.00×
Cost of revenue
¥8.118B
3.75%
1.00×
Operating expenses
¥4.250B
3.60%
0.98×
Goodwill & intangibles
16.95%
Spread over hurdle
51.22%