7.373
Revenue¥B
4.838
4.895
5.119
5.421
5.499
5.817
6.000
6.122
6.403
6.684
8.103
3.98%
3.49%
77
9.13
Revenue growth%
16.53
16.15
16.34
14.67
14.87
12.53
13.30
16.17
17.96
18.10
25.71
16.17
16.16
85
21.33
Gross margin%
12.23
12.61
12.39
13.60
12.52
15.11
13.85
14.00
11.79
10.91
27.70
13.85
12.57
48
5.99
Operating margin%
5.49
4.20
1.32
0.40
1.32
0.40
0.40
0.40
0.40
0.40
27.27
0.40
0.40
13
19.89
Net margin%
25.36
24.79
27.49
29.25
26.96
24.28
26.35
23.70
25.76
22.96
13.11
24.28
25.56
75
33.64
P/E ratio (avg)x
19.93
19.27
17.57
16.98
14.71
13.39
12.35
10.60
10.56
10.22
12.55
10.60
14.05
34
25.49
EV/EBITx
23.39
26.64
28.63
30.19
35.18
35.53
35.52
40.23
43.03
46.27
14.06
40.23
35.35
80
13.50
FCF yield (avg)%
28.23
30.90
31.35
34.31
34.15
36.00
33.15
31.21
30.75
30.43
10.40
31.21
31.28
33
5.74
FCF margin%
19.55
20.15
17.75
18.51
15.82
16.45
18.30
17.03
15.44
13.74
20.02
16.45
17.39
26
0.606
FCF / Net incomex
1.121
1.152
1.309
1.221
1.290
1.299
1.434
1.577
1.478
1.427
1.437
1.434
1.304
44
15.45
ROIC%
7.69
6.95
8.29
8.23
6.29
8.38
7.88
10.65
13.54
12.05
6.58
10.65
8.26
71
24.76
Return on equity%
15.77
15.10
13.06
12.58
10.64
11.83
13.55
11.61
8.85
7.74
13.42
11.61
12.20
7
15.16
Return on assets%
2.68
4.34
4.80
7.28
9.48
12.12
12.63
14.08
15.32
18.09
26.06
14.08
10.80
12
2.09
EPS¥
2.06
2.10
2.09
2.10
2.37
2.67
2.97
3.35
3.64
3.37
2.20
7.29%
6.31%
—
26.45
EPS growth%
14.27
13.42
13.63
11.37
9.68
8.19
9.72
11.00
12.73
12.20
25.04
11.00
11.79
46
2.39
Bookvalue per sh¥
0.99
1.08
1.22
1.22
1.20
1.35
1.36
1.62
1.74
1.91
2.30
9.75%
6.93%
—
0.51
FCF per share¥
3.23
3.85
4.68
5.33
5.64
5.89
5.83
6.84
7.19
7.30
0.49
5.28%
10.51%
—
1.63
Dividend per sh¥
3.59
3.89
4.18
4.53
4.43
4.47
4.64
5.34
5.33
5.76
0.51
5.42%
5.89%
—
2.98
Div yield (avg)%
33.12
32.81
29.95
32.08
34.45
32.85
33.22
34.41
36.42
33.54
16.43
33.54
33.17
50
4.89
Payout ratio%
20.55
17.56
19.97
18.03
18.33
19.54
22.44
21.57
19.52
22.51
9.68
21.57
19.75
13
1.631
Shares (diluted)B
1.847
1.871
1.940
1.824
1.713
1.742
1.786
1.968
1.949
1.801
1.641
1.02%
0.35%
61
14.85
Buyback yield%
5.60
6.41
7.73
8.36
8.07
5.94
7.56
9.08
11.17
9.53
2.40
9.08
7.90
31
1.562
D/E ratiox
0.987
1.043
1.107
1.162
1.243
1.153
1.251
1.284
1.352
1.243
0.868
1.251
1.203
16
4.626
Enterprise value¥B
2.087
2.338
2.243
2.378
2.629
2.453
2.527
2.566
2.378
2.403
2.325
(1.78%)
1.57%
33
1.400
LT debt¥B
7.892
9.023
9.172
9.102
10.27
10.87
11.82
13.66
13.64
14.25
1.235
6.76%
5.26%
53
Revenue
¥6.684B
3.49%
1.00×
Cost of revenue
¥4.203B
3.88%
1.04×
Operating expenses
¥1.197B
2.98%
0.95×
Spread over hurdle
(1.50%)