7.942
Revenue¥B
4.469
4.806
5.216
5.744
6.225
6.829
7.436
8.112
8.811
9.686
8.737
9.25%
8.87%
81
19.11
Revenue growth%
8.94
11.61
9.25
10.56
8.63
6.14
5.95
5.25
5.73
5.73
15.78
5.73
7.38
78
6.34
Gross margin%
19.48
16.75
14.05
14.34
16.38
14.04
11.41
13.41
12.46
13.86
5.76
13.41
14.04
24
9.64
Operating margin%
17.41
16.55
18.08
19.21
20.53
23.38
23.03
23.65
21.60
19.92
13.93
23.03
20.22
30
4.16
Net margin%
0.52
2.32
3.76
1.64
1.98
0.40
0.40
3.37
1.54
0.40
12.36
0.40
1.59
25
15.81
P/E ratio (avg)x
28.52
28.46
32.26
34.53
31.89
34.25
31.73
34.83
35.49
34.30
22.32
34.30
33.25
20
9.519
EV/EBITx
19.55
19.69
18.49
19.71
17.80
18.53
15.94
14.09
12.42
11.61
33.19
14.09
18.14
42
13.69
FCF yield (avg)%
12.62
10.77
8.66
6.29
9.26
11.22
9.74
11.60
12.96
15.53
3.81
11.60
11.00
62
12.87
FCF margin%
23.90
23.51
20.55
20.54
18.19
20.77
18.48
19.72
21.57
22.19
10.43
20.77
20.66
87
0.320
FCF / Net incomex
0.959
1.102
1.055
1.158
1.294
1.310
1.377
1.356
1.527
1.563
1.248
1.377
1.302
15
4.77
ROIC%
25.53
23.31
21.96
19.30
21.46
23.60
23.54
23.48
22.89
21.88
20.37
23.48
23.10
16
29.60
Return on equity%
24.35
23.34
22.87
24.28
24.46
26.22
28.00
29.84
30.61
29.67
16.63
29.67
25.34
45
12.28
Return on assets%
23.38
22.59
22.82
20.67
20.91
17.91
17.52
16.16
16.85
17.75
25.55
17.52
19.29
77
0.51
EPS¥
0.52
0.50
0.56
0.56
0.55
0.52
0.49
0.49
0.54
0.57
0.53
0.80%
0.85%
—
20.20
EPS growth%
22.49
21.22
23.34
24.34
24.36
26.08
29.03
26.93
25.49
27.50
28.96
26.93
24.93
39
0.36
Bookvalue per sh¥
0.72
0.71
0.72
0.74
0.81
0.83
0.97
0.96
1.09
1.11
0.15
6.48%
3.85%
—
0.60
FCF per share¥
0.60
0.66
0.69
0.74
0.66
0.72
0.77
0.80
0.78
0.85
0.11
4.92%
2.45%
—
0.47
Dividend per sh¥
0.38
0.37
0.34
0.36
0.39
0.36
0.31
0.33
0.33
0.30
0.48
(5.30%)
(1.64%)
—
11.46
Div yield (avg)%
29.22
26.73
27.52
30.51
28.99
31.86
30.34
33.01
35.62
37.21
8.35
33.01
30.42
91
8.43
Payout ratio%
23.16
25.12
23.98
26.20
27.24
28.30
30.76
31.60
32.66
34.01
20.38
31.60
27.77
10
11.55
Shares (diluted)B
15.75
18.27
20.47
23.23
26.52
29.63
31.06
29.63
28.43
29.19
11.42
1.94%
7.14%
64
22.46
Buyback yield%
9.78
6.96
9.35
10.51
12.83
11.80
10.82
9.62
8.61
7.27
22.35
9.62
9.70
39
0.273
D/E ratiox
0.825
0.752
0.767
0.715
0.633
0.646
0.594
0.525
0.481
0.481
0.122
0.525
0.640
49
7.001
Enterprise value¥B
12.77
14.87
15.03
17.27
20.20
19.49
22.26
23.19
26.33
30.83
1.713
8.83%
10.60%
25
9.348
LT debt¥B
4.532
4.895
4.520
4.328
4.408
4.516
4.258
3.933
3.431
3.516
8.955
(4.42%)
(3.92%)
20
Revenue
¥9.686B
8.87%
1.00×
Cost of revenue
¥4.121B
8.90%
1.00×
Operating expenses
¥2.445B
9.18%
1.03×
Spread over hurdle
21.03%