1.159
Revenue¥B
5.898
6.117
6.351
6.421
6.604
6.767
6.803
6.858
7.131
7.308
1.246
2.05%
2.43%
23
5.05
Revenue growth%
25.94
23.41
24.58
25.17
22.64
22.83
24.37
25.80
28.79
29.90
9.26
25.80
24.88
77
10.30
Gross margin%
5.43
7.04
4.66
4.98
6.44
6.55
7.54
8.11
10.39
13.14
3.36
8.11
6.80
14
27.54
Operating margin%
26.14
24.66
26.05
26.18
26.91
27.79
30.59
29.04
30.62
28.92
26.25
29.04
27.35
34
28.62
Net margin%
12.17
11.80
14.47
13.39
13.83
13.61
13.03
15.11
12.67
10.00
16.02
13.03
13.21
42
23.22
P/E ratio (avg)x
32.20
35.75
38.49
38.20
39.44
43.01
46.23
53.15
56.71
65.71
25.43
53.15
41.22
28
26.09
EV/EBITx
10.09
10.50
10.03
9.816
9.566
10.12
11.04
12.16
11.44
12.48
16.22
11.44
10.31
56
4.02
FCF yield (avg)%
21.24
20.04
19.16
18.33
15.46
15.24
15.63
14.02
15.06
17.54
24.90
15.24
16.59
56
22.06
FCF margin%
13.03
12.58
13.45
15.19
16.81
15.57
17.65
14.79
13.79
14.91
10.86
14.91
14.85
69
1.737
FCF / Net incomex
0.941
0.899
0.846
0.837
0.865
0.800
0.764
0.723
0.750
0.769
0.556
0.764
0.819
79
2.53
ROIC%
8.10
7.99
6.70
5.84
5.31
5.29
3.76
0.82
0.40
1.96
19.17
1.96
5.30
54
14.65
Return on equity%
32.17
31.26
31.35
32.59
29.79
31.63
30.35
30.24
31.90
34.78
5.16
31.63
31.49
7
21.12
Return on assets%
27.74
25.27
24.23
24.39
25.51
25.74
27.35
28.14
29.34
29.22
23.11
28.14
26.54
22
0.86
EPS¥
0.84
0.84
0.86
0.81
0.79
0.76
0.80
0.87
0.99
1.00
0.92
4.81%
2.86%
—
29.24
EPS growth%
24.39
26.77
25.80
27.77
28.68
30.62
29.87
30.69
32.92
33.32
5.36
30.69
29.28
50
0.30
Bookvalue per sh¥
0.27
0.27
0.26
0.27
0.26
0.27
0.29
0.29
0.30
0.28
0.18
2.24%
1.38%
—
0.72
FCF per share¥
0.87
0.89
0.91
1.02
1.16
1.38
1.39
1.48
1.50
1.68
0.43
7.68%
7.31%
—
0.64
Dividend per sh¥
0.69
0.71
0.77
0.75
0.79
0.85
0.79
0.79
0.78
0.72
0.67
(1.91%)
0.60%
—
9.02
Div yield (avg)%
13.59
14.90
12.74
15.47
17.55
18.46
21.15
18.17
17.00
16.71
20.08
18.17
16.86
13
19.11
Payout ratio%
24.86
24.57
23.64
26.10
23.17
20.25
18.63
21.31
24.21
23.34
6.19
21.31
23.49
17
2.382
Shares (diluted)B
2.431
2.566
2.450
2.555
2.834
3.117
3.443
3.331
3.334
2.980
2.456
1.01%
3.09%
14
14.22
Buyback yield%
8.65
5.84
7.58
5.84
5.43
5.37
4.60
3.02
5.55
8.15
21.32
5.37
5.70
51
0.908
D/E ratiox
0.963
0.875
0.978
1.074
1.088
1.189
1.276
1.193
1.140
1.067
1.757
1.189
1.081
6
4.293
Enterprise value¥B
5.124
4.598
4.882
4.572
4.068
3.832
3.540
3.909
4.003
4.005
1.207
(0.31%)
(1.65%)
70
3.313
LT debt¥B
2.381
2.612
2.891
2.886
3.410
3.715
4.387
4.781
4.990
5.287
1.234
9.17%
10.29%
21
Revenue
¥7.308B
2.43%
1.00×
Cost of revenue
¥4.509B
2.43%
1.00×
Operating expenses
¥1.807B
2.40%
1.00×
Goodwill & intangibles
17.09%
Spread over hurdle
23.44%