8.376
Revenue¥B
7.643
7.868
8.114
8.211
8.562
8.835
8.896
9.073
9.267
9.679
9.368
2.48%
2.81%
49
6.06
Revenue growth%
19.51
22.26
19.42
19.29
18.24
16.34
18.68
16.43
14.25
14.19
19.40
16.34
18.46
53
24.66
Gross margin%
21.74
18.80
19.33
18.45
16.77
15.18
16.51
14.66
13.24
15.45
28.71
15.18
16.64
54
29.61
Operating margin%
32.56
30.43
33.08
30.20
31.67
28.97
28.36
27.14
28.72
27.93
8.01
28.36
29.59
19
19.61
Net margin%
28.85
31.70
32.17
32.70
32.39
31.67
30.98
33.70
34.92
37.91
16.57
33.70
32.28
91
20.03
P/E ratio (avg)x
31.13
31.22
28.44
26.72
28.89
28.07
26.80
24.38
24.50
24.31
24.83
24.50
27.44
40
9.848
EV/EBITx
21.11
20.99
23.09
20.68
19.54
21.22
22.20
20.59
20.66
18.39
24.49
20.66
20.83
48
13.24
FCF yield (avg)%
26.76
27.68
28.79
28.24
28.55
26.57
24.18
26.34
25.05
27.25
11.57
26.34
27.01
64
12.85
FCF margin%
12.62
14.18
16.22
17.12
14.45
14.69
12.93
12.37
15.07
16.14
18.94
14.69
14.57
13
0.337
FCF / Net incomex
2.441
2.781
3.038
3.476
3.400
3.439
3.909
4.523
4.956
5.162
1.521
4.523
3.458
14
23.25
ROIC%
10.13
7.49
6.56
7.36
6.65
5.20
6.78
6.52
7.40
9.82
17.21
6.78
7.07
12
29.26
Return on equity%
6.26
4.21
4.70
3.53
6.04
3.17
0.40
2.79
3.44
3.14
22.01
3.14
3.49
21
15.45
Return on assets%
16.94
19.72
17.20
16.68
15.72
15.32
17.62
19.43
17.18
17.77
18.39
17.62
17.19
47
0.22
EPS¥
0.26
0.26
0.25
0.23
0.21
0.21
0.19
0.19
0.18
0.17
0.24
(5.13%)
(4.53%)
—
22.94
EPS growth%
23.50
24.31
21.84
19.19
22.03
19.87
17.14
20.10
19.77
19.76
17.59
19.77
19.99
53
0.13
Bookvalue per sh¥
0.39
0.43
0.46
0.54
0.55
0.61
0.67
0.74
0.76
0.84
0.39
8.66%
7.93%
—
0.55
FCF per share¥
0.10
0.11
0.12
0.11
0.10
0.11
0.10
0.10
0.10
0.09
0.14
(2.56%)
(1.08%)
—
0.49
Dividend per sh¥
0.37
0.38
0.33
0.32
0.31
0.29
0.28
0.24
0.20
0.22
0.34
(6.96%)
(5.49%)
—
28.18
Div yield (avg)%
8.47
10.36
13.08
12.10
14.60
13.74
14.33
16.37
18.29
16.96
29.12
16.37
14.03
29
14.81
Payout ratio%
22.74
24.70
23.35
20.82
19.60
19.98
22.77
20.32
17.59
20.01
11.83
20.01
20.57
75
4.474
Shares (diluted)B
4.103
3.719
3.743
3.378
3.035
2.601
2.787
2.930
2.750
2.800
4.382
(1.60%)
(3.13%)
9
21.68
Buyback yield%
15.24
16.45
16.68
13.79
14.41
15.12
14.57
16.31
18.37
19.06
29.01
16.31
15.77
42
0.544
D/E ratiox
1.487
1.486
1.460
1.389
1.386
1.309
1.379
1.284
1.163
1.181
1.316
1.284
1.383
35
3.360
Enterprise value¥B
10.15
9.953
9.794
9.738
11.23
11.46
11.10
11.87
12.20
12.75
2.773
2.58%
3.54%
46
5.420
LT debt¥B
7.710
7.013
6.941
6.768
7.329
6.578
6.431
6.552
7.076
7.826
6.421
1.32%
(0.12%)
71
Revenue
¥9.679B
2.81%
1.00×
Cost of revenue
¥5.445B
3.18%
1.04×
Operating expenses
¥1.455B
2.35%
0.96×
Goodwill & intangibles
17.78%
Spread over hurdle
74.07%