5.925
Revenue¥B
5.123
5.531
6.059
6.549
7.118
7.809
8.568
9.171
9.977
10.90
6.580
8.89%
8.78%
25
5.81
Revenue growth%
19.28
21.05
18.33
16.74
17.46
19.78
18.82
18.79
18.22
20.00
11.89
18.82
18.80
35
11.43
Gross margin%
5.66
6.81
4.32
1.72
4.06
5.44
6.96
5.61
3.15
0.40
28.28
5.44
4.88
77
15.81
Operating margin%
16.47
17.73
18.53
16.69
19.60
19.27
20.19
18.70
19.19
17.49
20.36
19.19
18.61
66
15.54
Net margin%
12.23
14.09
15.42
12.77
14.26
15.23
16.12
15.59
13.18
14.12
8.38
15.23
14.19
6
24.18
P/E ratio (avg)x
43.58
42.56
42.84
50.16
52.91
54.91
57.01
56.17
60.78
69.35
18.20
57.01
53.91
63
6.496
EV/EBITx
21.09
21.39
22.29
25.46
24.66
26.64
30.84
35.30
33.34
38.34
10.24
33.34
26.05
79
14.93
FCF yield (avg)%
21.17
22.46
21.29
18.53
20.84
20.21
20.22
21.62
19.32
16.36
25.18
20.21
20.53
26
20.68
FCF margin%
12.66
11.17
13.22
14.68
16.50
18.15
15.25
17.15
16.87
18.17
2.95
17.15
15.88
44
0.485
FCF / Net incomex
1.700
1.630
1.493
1.600
1.655
1.844
2.019
2.072
2.001
1.872
0.923
2.001
1.772
53
12.43
ROIC%
9.18
7.08
5.13
5.42
6.26
7.45
9.64
10.44
7.51
10.31
23.76
9.64
7.48
76
4.74
Return on equity%
21.86
22.31
23.31
24.87
24.80
24.66
27.05
27.22
25.70
23.99
6.70
25.70
24.73
45
13.81
Return on assets%
7.92
7.90
5.47
2.90
2.05
3.23
6.02
7.05
9.72
11.02
23.91
7.05
6.53
20
2.59
EPS¥
2.88
2.88
3.28
3.79
4.49
4.44
4.40
5.00
4.96
4.81
2.75
1.39%
6.92%
—
5.38
EPS growth%
1.96
1.35
4.16
3.36
0.40
0.40
2.70
0.69
0.40
2.88
23.10
0.69
1.66
55
2.73
Bookvalue per sh¥
8.04
8.72
8.11
8.18
8.27
7.60
7.98
7.30
7.30
7.81
1.31
(1.15%)
(0.08%)
—
5.96
FCF per share¥
5.39
6.13
6.37
7.61
8.62
9.55
10.03
11.84
13.29
13.90
5.77
10.02%
11.02%
—
6.67
Dividend per sh¥
6.34
6.34
6.62
7.11
7.80
8.12
7.42
7.44
7.28
8.10
1.25
0.78%
2.22%
—
19.67
Div yield (avg)%
31.34
33.49
35.30
37.00
37.57
37.91
36.17
36.45
39.15
41.80
20.20
37.91
36.73
12
6.85
Payout ratio%
4.90
4.28
6.29
6.76
5.48
5.16
5.69
7.08
5.56
6.22
21.16
5.69
5.63
93
0.405
Shares (diluted)B
0.591
0.603
0.648
0.647
0.670
0.766
0.836
0.923
1.068
1.121
0.416
10.84%
7.03%
17
11.01
Buyback yield%
13.07
11.82
11.12
8.39
7.11
7.28
5.22
4.40
3.44
2.92
25.75
4.40
7.19
61
1.779
D/E ratiox
0.226
0.196
0.180
0.164
0.177
0.165
0.169
0.182
0.169
0.144
1.227
0.169
0.173
25
5.449
Enterprise value¥B
1.308
1.407
1.503
1.458
1.599
1.506
1.645
1.636
1.816
1.871
1.704
3.19%
4.47%
29
0.438
LT debt¥B
6.036
5.685
6.142
6.483
6.327
7.273
8.175
9.344
9.610
10.49
2.315
10.64%
5.05%
45
Revenue
¥10.90B
8.78%
1.00×
Cost of revenue
¥7.627B
8.78%
1.00×
Operating expenses
¥1.882B
8.59%
0.98×
Goodwill & intangibles
17.16%
Spread over hurdle
(4.13%)