2.498
Revenue¥B
2.099
2.106
2.196
2.279
2.367
2.453
2.554
2.597
2.591
2.586
2.601
1.79%
2.34%
63
12.39
Revenue growth%
14.91
15.96
13.44
15.00
13.83
14.20
14.99
14.41
13.76
16.06
21.33
14.41
14.66
69
6.54
Gross margin%
21.41
23.46
24.16
24.67
22.25
23.35
22.65
23.95
23.20
20.29
6.90
23.20
23.27
67
18.92
Operating margin%
25.00
23.57
24.11
25.18
26.62
26.38
24.93
24.51
27.11
27.81
14.06
26.38
25.09
86
12.58
Net margin%
14.02
15.64
14.61
15.19
12.89
14.19
15.71
16.24
14.06
16.20
27.09
15.71
14.90
32
31.66
P/E ratio (avg)x
41.54
43.19
42.27
41.36
41.04
39.72
38.79
38.41
36.51
39.01
11.82
38.79
40.38
38
14.26
EV/EBITx
33.82
36.43
37.84
44.01
43.12
43.40
44.47
48.67
55.86
64.24
34.86
48.67
43.71
24
20.60
FCF yield (avg)%
0.40
2.47
5.41
4.72
3.86
5.42
6.06
8.35
11.13
12.74
3.22
8.35
5.41
56
11.47
FCF margin%
5.79
5.89
5.98
4.57
2.12
0.99
0.84
2.12
5.10
2.63
17.24
2.12
3.60
47
0.868
FCF / Net incomex
0.452
0.473
0.489
0.572
0.659
0.660
0.721
0.781
0.864
0.841
1.325
0.781
0.659
80
14.87
ROIC%
4.68
5.68
4.00
6.59
8.34
10.40
8.87
9.50
11.53
14.23
14.95
10.40
8.61
19
6.65
Return on equity%
10.06
7.95
8.73
10.23
11.82
11.84
14.07
14.41
11.92
12.98
21.61
12.98
11.83
85
19.42
Return on assets%
5.55
8.55
6.47
3.64
5.48
5.69
5.91
6.31
5.91
3.73
18.94
5.91
5.80
17
4.95
EPS¥
4.08
4.36
4.11
4.65
4.67
4.94
4.82
5.03
4.93
5.03
5.17
1.49%
3.08%
—
17.01
EPS growth%
17.14
14.43
13.51
10.78
12.15
12.27
13.31
12.13
10.86
8.13
10.24
12.13
12.21
28
0.92
Bookvalue per sh¥
5.76
6.44
7.59
8.38
8.95
9.22
9.36
9.57
10.32
12.33
2.62
6.61%
9.76%
—
0.93
FCF per share¥
4.51
4.16
4.56
4.19
3.61
3.59
3.85
3.91
3.63
3.27
3.23
(1.95%)
(3.90%)
—
3.41
Dividend per sh¥
4.00
3.78
3.95
3.75
3.36
3.17
3.26
3.16
2.74
2.67
3.15
(4.44%)
(3.41%)
—
9.29
Div yield (avg)%
4.15
5.80
4.84
5.20
4.01
4.48
4.53
2.55
5.32
3.69
23.96
4.48
4.50
13
24.53
Payout ratio%
12.16
10.40
10.49
9.43
10.13
7.66
7.50
5.37
3.66
5.04
25.41
5.37
8.54
65
0.350
Shares (diluted)B
0.540
0.608
0.641
0.646
0.724
0.825
0.907
1.032
1.039
1.093
0.346
8.59%
9.01%
86
11.05
Buyback yield%
24.21
23.63
22.83
22.98
20.45
19.99
20.56
18.05
17.51
17.31
27.09
18.05
20.50
93
1.291
D/E ratiox
1.026
0.955
0.915
0.926
0.965
0.914
0.973
1.050
1.058
1.106
0.484
1.050
0.969
16
1.884
Enterprise value¥B
0.886
0.896
0.880
0.937
0.946
1.111
1.113
1.115
1.111
1.270
3.147
6.08%
4.62%
49
0.296
LT debt¥B
1.557
1.830
2.081
2.445
2.393
2.579
2.870
2.821
2.839
3.167
2.824
5.77%
9.13%
56
Revenue
¥2.586B
2.34%
1.00×
Cost of revenue
¥1.664B
2.41%
1.01×
Operating expenses
¥307.3M
1.54%
0.92×
Spread over hurdle
13.19%