8.923
Revenue¥B
9.085
9.470
10.04
10.43
11.29
12.20
12.65
13.48
14.04
14.60
9.348
5.27%
5.62%
31
29.83
Revenue growth%
18.20
21.19
20.70
19.03
20.44
18.54
20.03
17.92
19.61
17.08
14.15
18.54
19.32
75
22.48
Gross margin%
9.95
8.23
8.93
6.02
5.67
6.62
4.31
5.13
6.62
7.09
26.14
6.62
6.62
52
11.21
Operating margin%
24.62
26.57
28.09
26.85
27.81
29.42
26.70
27.44
28.11
29.29
14.93
28.11
27.63
20
3.29
Net margin%
15.40
14.34
15.02
17.91
19.61
17.22
16.01
16.60
17.66
20.28
21.25
17.22
16.91
40
15.88
P/E ratio (avg)x
22.47
25.73
28.75
28.25
27.79
31.75
32.06
37.41
43.64
44.62
25.10
37.41
30.25
23
27.84
EV/EBITx
26.22
28.34
33.34
37.20
39.08
37.50
40.47
47.78
52.01
61.25
36.21
47.78
38.29
12
13.32
FCF yield (avg)%
15.32
12.91
10.47
12.04
11.41
10.35
12.09
10.55
11.50
9.30
29.11
10.55
11.46
41
6.42
FCF margin%
27.28
30.27
27.40
27.26
24.53
22.92
22.33
24.72
27.17
29.00
3.20
24.72
27.21
58
0.446
FCF / Net incomex
2.074
2.049
2.036
2.422
2.392
2.585
2.593
2.564
2.832
2.908
0.313
2.593
2.493
76
24.85
ROIC%
20.69
23.38
26.31
26.02
24.38
27.22
28.61
26.07
27.61
29.72
21.66
27.61
26.19
44
6.61
Return on equity%
22.74
25.57
22.97
20.87
20.66
18.07
17.48
17.53
16.60
19.01
4.71
17.53
19.84
10
6.46
Return on assets%
22.63
21.17
20.16
18.49
19.33
20.60
23.06
22.30
24.48
27.16
9.77
23.06
21.74
42
0.59
EPS¥
0.60
0.60
0.57
0.57
0.53
0.59
0.63
0.65
0.74
0.70
0.64
5.56%
2.10%
—
13.13
EPS growth%
14.79
13.94
14.80
15.30
12.68
12.45
14.41
16.16
14.72
16.20
9.41
14.72
14.75
47
1.01
Bookvalue per sh¥
0.62
0.71
0.76
0.78
0.74
0.73
0.83
0.84
0.91
1.03
1.82
6.86%
4.42%
—
0.47
FCF per share¥
1.27
1.33
1.28
1.32
1.42
1.38
1.40
1.56
1.63
1.76
1.77
4.34%
3.99%
—
1.37
Dividend per sh¥
0.59
0.70
0.79
0.91
0.89
1.02
1.18
1.23
1.20
1.33
0.74
8.39%
10.08%
—
10.80
Div yield (avg)%
25.38
25.45
23.33
26.26
24.61
23.26
26.18
27.06
27.85
29.79
8.33
27.06
25.82
74
8.43
Payout ratio%
24.62
25.46
26.00
26.57
23.67
25.10
25.13
25.73
26.47
25.15
5.11
25.15
25.31
73
2.262
Shares (diluted)B
3.127
3.075
3.560
4.049
4.611
5.152
5.809
5.850
6.205
6.257
2.213
6.30%
7.78%
61
16.85
Buyback yield%
19.96
20.39
21.47
23.69
23.53
25.04
24.90
24.51
21.87
21.06
6.93
24.51
22.70
41
1.574
D/E ratiox
1.261
1.499
1.525
1.584
1.753
2.006
2.394
2.862
3.201
3.523
1.229
2.862
1.880
93
15.54
Enterprise value¥B
12.26
11.77
13.84
15.31
16.43
18.46
20.18
21.20
22.03
23.49
6.394
7.41%
7.61%
59
11.07
LT debt¥B
2.610
2.476
2.321
2.273
2.147
2.130
2.102
1.888
1.824
1.740
4.623
(4.12%)
(4.20%)
53
Revenue
¥14.60B
5.62%
1.00×
Cost of revenue
¥8.423B
5.70%
1.01×
Operating expenses
¥2.492B
5.67%
1.01×
Goodwill & intangibles
17.21%
Spread over hurdle
21.21%