5.355
Revenue¥B
2.873
3.028
3.164
3.341
3.541
3.668
3.899
4.108
4.243
4.442
5.814
4.64%
4.88%
34
12.68
Revenue growth%
25.33
25.38
25.14
27.96
29.33
30.90
33.32
34.56
37.49
35.96
23.20
34.56
30.11
9
2.68
Gross margin%
1.71
3.54
3.14
4.93
5.91
3.65
1.56
2.63
1.58
3.16
2.05
2.63
3.15
85
21.93
Operating margin%
20.96
23.15
23.00
21.31
21.49
21.42
23.73
22.40
22.07
22.79
23.16
22.40
22.23
25
27.38
Net margin%
7.88
9.83
12.23
10.25
10.37
11.08
10.77
11.69
9.58
7.77
9.86
10.77
10.31
70
21.14
P/E ratio (avg)x
46.05
47.23
45.99
50.50
49.32
51.34
54.60
63.71
69.92
69.25
30.05
63.71
50.92
30
20.97
EV/EBITx
22.22
22.09
21.12
23.39
26.18
27.71
27.72
29.05
27.48
26.21
20.06
27.71
26.19
94
21.99
FCF yield (avg)%
23.05
23.87
21.30
22.51
25.45
25.46
24.22
24.44
25.25
27.26
9.36
25.25
24.33
21
19.73
FCF margin%
4.49
5.66
4.92
7.36
8.77
10.26
11.66
12.37
13.26
15.62
25.10
12.37
9.51
24
0.447
FCF / Net incomex
1.077
1.067
1.071
1.163
1.259
1.088
1.073
1.115
1.074
1.160
1.232
1.088
1.082
18
10.85
ROIC%
20.90
22.52
25.21
24.92
24.93
24.40
25.89
25.40
22.99
21.98
17.41
24.40
24.66
50
11.00
Return on equity%
12.22
11.85
13.33
10.43
11.64
11.01
8.59
9.52
12.17
13.56
13.14
11.01
11.75
63
8.70
Return on assets%
7.73
9.06
10.73
9.57
11.83
9.22
6.40
8.30
7.14
7.20
11.23
7.20
8.68
38
0.80
EPS¥
0.78
0.69
0.65
0.60
0.63
0.68
0.72
0.72
0.74
0.81
0.82
5.27%
1.07%
—
23.44
EPS growth%
3.43
6.26
6.35
8.84
8.33
6.16
4.92
3.06
5.80
2.83
25.24
4.92
5.98
58
0.76
Bookvalue per sh¥
1.68
1.74
2.02
2.22
2.39
2.45
2.62
2.77
2.75
2.65
0.32
2.09%
5.79%
—
0.16
FCF per share¥
0.75
0.65
0.59
0.59
0.56
0.50
0.47
0.52
0.56
0.59
0.56
1.28%
(3.57%)
—
1.18
Dividend per sh¥
1.23
1.24
1.29
1.28
1.20
1.30
1.49
1.66
1.88
2.02
1.17
10.99%
5.44%
—
23.41
Div yield (avg)%
7.52
5.27
2.61
2.09
4.68
1.78
0.53
2.00
2.56
3.51
11.30
2.00
2.59
82
25.49
Payout ratio%
25.22
23.13
23.59
23.94
23.52
22.53
24.52
22.88
21.61
21.95
27.20
22.53
23.32
26
1.849
Shares (diluted)B
2.571
2.654
2.783
2.744
2.966
3.344
3.479
3.803
3.631
3.845
1.836
5.33%
4.76%
13
13.64
Buyback yield%
20.62
21.28
19.76
22.54
25.18
24.98
22.14
23.51
24.77
25.79
11.05
24.77
23.02
76
1.522
D/E ratiox
1.471
1.429
1.446
1.661
1.955
2.209
2.449
2.513
2.816
3.277
0.190
2.513
2.082
22
3.933
Enterprise value¥B
5.222
4.899
4.899
5.314
5.978
6.705
6.331
7.215
6.644
7.424
3.975
4.43%
4.56%
76
1.226
LT debt¥B
1.666
1.594
1.533
1.580
1.560
1.362
1.207
1.252
1.247
1.292
3.631
(3.69%)
(3.87%)
47
Revenue
¥4.442B
4.88%
1.00×
Cost of revenue
¥2.656B
4.89%
1.00×
Operating expenses
¥899.8M
4.64%
0.98×
Goodwill & intangibles
15.42%
Spread over hurdle
(0.20%)