3.916
Revenue¥B
4.840
5.058
5.208
5.371
5.475
5.571
5.779
6.108
6.483
6.704
4.086
4.13%
3.64%
69
28.18
Revenue growth%
24.50
27.46
28.18
25.95
28.68
29.86
30.49
33.21
35.74
38.35
24.76
33.21
29.27
42
24.65
Gross margin%
13.54
13.69
14.48
14.88
14.31
14.31
17.30
15.44
14.54
14.79
20.43
14.79
14.51
73
28.22
Operating margin%
18.49
19.08
17.43
17.42
14.77
12.76
10.24
8.81
6.80
9.50
9.50
9.50
13.77
37
27.44
Net margin%
34.49
34.25
36.90
39.16
36.74
37.67
40.53
42.12
39.30
38.92
12.18
39.30
38.30
74
27.04
P/E ratio (avg)x
27.44
31.38
33.61
31.50
31.18
33.84
31.85
29.79
31.68
29.47
11.13
31.68
31.44
87
14.20
EV/EBITx
35.40
36.27
34.69
40.04
38.06
36.97
43.06
49.51
50.14
46.59
19.92
46.59
39.05
92
18.72
FCF yield (avg)%
12.30
14.81
15.95
17.40
20.02
19.58
22.55
21.10
19.44
17.45
17.35
19.58
18.45
17
27.95
FCF margin%
19.11
16.65
19.32
17.88
19.53
21.72
20.62
21.28
18.44
21.14
12.27
21.14
19.43
39
0.700
FCF / Net incomex
1.838
2.040
2.158
2.420
2.744
3.106
3.122
3.169
3.088
3.338
1.030
3.122
2.916
78
14.88
ROIC%
26.85
25.60
24.13
22.28
22.02
21.74
19.27
17.99
19.09
20.42
20.26
19.27
21.88
11
18.39
Return on equity%
21.74
22.10
24.46
27.18
28.06
28.78
31.32
29.76
30.09
32.44
28.97
30.09
28.42
43
27.25
Return on assets%
6.44
4.44
1.97
4.12
1.29
3.36
0.40
0.40
2.51
3.52
19.83
2.51
2.94
12
0.91
EPS¥
0.29
0.27
0.29
0.27
0.30
0.29
0.27
0.25
0.27
0.28
1.01
(1.47%)
0.13%
—
19.37
EPS growth%
2.95
5.49
4.60
7.17
6.17
4.39
6.54
5.32
2.47
0.40
8.47
4.39
4.96
49
0.59
Bookvalue per sh¥
0.69
0.79
0.77
0.87
0.85
0.88
1.04
1.09
1.28
1.50
0.40
12.08%
8.54%
—
0.55
FCF per share¥
0.88
0.80
0.73
0.71
0.73
0.71
0.63
0.64
0.56
0.53
0.71
(6.18%)
(4.32%)
—
0.51
Dividend per sh¥
0.66
0.70
0.69
0.72
0.67
0.73
0.69
0.68
0.75
0.70
0.59
0.82%
0.37%
—
23.32
Div yield (avg)%
32.56
34.02
32.72
35.58
37.04
34.36
32.50
33.34
34.99
34.81
29.96
34.36
34.19
11
16.70
Payout ratio%
9.90
7.47
9.36
10.91
10.87
13.45
12.92
11.39
13.76
13.78
2.73
13.45
11.15
5
2.122
Shares (diluted)B
3.101
3.310
3.715
3.849
4.631
4.871
4.916
5.763
6.902
6.831
2.116
8.09%
9.72%
35
27.51
Buyback yield%
13.65
10.71
10.77
9.58
8.36
9.23
8.17
6.38
6.77
9.15
23.44
8.17
9.19
53
0.153
D/E ratiox
1.634
1.820
1.914
1.930
2.065
2.194
2.285
2.373
2.711
2.838
1.045
2.373
2.129
60
1.927
Enterprise value¥B
4.517
4.835
4.960
5.043
5.420
6.191
6.957
6.786
7.111
6.924
1.473
5.02%
4.35%
29
2.665
LT debt¥B
1.196
1.233
1.365
1.446
1.469
1.723
2.022
2.263
2.577
2.491
0.963
11.15%
8.31%
15
Revenue
¥6.704B
3.64%
1.00×
Cost of revenue
¥4.126B
3.54%
0.99×
Operating expenses
¥1.167B
4.24%
1.06×
Goodwill & intangibles
17.24%
Spread over hurdle
10.31%