2.605
Revenue¥B
2.942
3.104
3.291
3.420
3.612
3.706
3.803
4.043
4.265
4.384
2.734
3.95%
4.30%
62
16.09
Revenue growth%
15.64
18.27
15.28
18.16
20.77
23.14
22.35
20.49
17.74
20.33
27.46
20.49
19.30
61
19.84
Gross margin%
31.67
28.83
27.41
25.62
24.46
22.39
24.30
26.28
27.61
27.62
20.48
26.28
26.85
94
25.92
Operating margin%
13.15
14.49
15.24
14.20
12.85
14.95
16.27
16.91
18.34
20.84
18.54
16.91
15.10
73
24.75
Net margin%
26.31
23.60
21.12
22.31
20.05
20.22
17.88
20.02
21.49
19.41
21.54
20.02
20.67
29
36.47
P/E ratio (avg)x
9.156
10.06
9.910
11.19
11.37
11.95
11.23
12.58
11.86
12.49
21.06
11.95
11.30
26
30.32
EV/EBITx
5.250
4.970
4.432
4.634
5.055
4.469
4.047
3.982
3.511
3.596
6.788
3.982
4.450
41
29.79
FCF yield (avg)%
3.14
0.40
0.49
0.40
2.95
0.96
0.40
0.40
1.62
0.40
13.98
0.40
0.44
40
24.57
FCF margin%
16.89
18.87
21.09
20.37
21.88
19.11
17.89
17.39
18.24
20.90
22.95
18.24
18.99
54
1.701
FCF / Net incomex
0.268
0.293
0.265
0.241
0.245
0.267
0.283
0.253
0.237
0.265
1.585
0.265
0.265
16
18.76
ROIC%
15.64
17.19
14.46
14.10
11.30
10.63
12.27
10.09
11.58
10.22
21.35
10.63
11.92
75
20.15
Return on equity%
17.02
15.03
16.81
15.41
12.91
13.71
12.88
13.49
13.24
14.32
18.63
13.49
14.01
65
3.09
Return on assets%
19.63
19.44
20.23
20.46
19.83
21.03
18.15
18.64
16.19
17.93
4.74
18.15
19.53
72
1.42
EPS¥
1.02
1.18
1.27
1.47
1.41
1.63
1.72
1.71
1.71
1.62
1.58
2.72%
5.02%
—
12.64
EPS growth%
23.17
21.50
23.87
21.84
21.09
21.17
23.74
22.99
20.97
21.09
11.07
21.17
21.67
5
1.60
Bookvalue per sh¥
2.51
2.63
3.07
3.20
3.74
3.72
3.65
3.73
4.29
4.52
1.23
3.87%
7.71%
—
0.35
FCF per share¥
1.49
1.64
1.72
1.87
1.88
1.72
1.58
1.52
1.44
1.61
1.36
(3.10%)
1.47%
—
0.65
Dividend per sh¥
1.27
1.31
1.29
1.33
1.23
1.33
1.22
1.15
1.21
1.19
1.51
(0.63%)
0.43%
—
13.62
Div yield (avg)%
24.46
25.39
27.36
26.69
23.99
26.66
29.64
30.26
31.88
34.67
14.83
30.26
27.02
94
10.18
Payout ratio%
17.07
19.36
19.86
21.78
22.27
23.57
23.86
24.52
26.62
27.69
10.33
24.52
22.92
83
1.814
Shares (diluted)B
2.713
2.655
2.672
2.680
2.747
3.031
2.918
2.825
3.246
3.542
1.763
5.22%
4.25%
11
15.67
Buyback yield%
2.22
0.40
0.40
0.40
0.40
1.09
2.57
4.85
6.31
8.62
15.49
4.85
1.65
74
1.055
D/E ratiox
0.476
0.475
0.466
0.495
0.506
0.598
0.588
0.668
0.797
0.889
0.800
0.668
0.547
62
3.243
Enterprise value¥B
2.796
3.067
3.455
3.787
3.779
3.574
4.143
4.319
4.151
4.276
1.991
2.50%
5.04%
30
2.058
LT debt¥B
1.735
1.946
2.150
2.151
2.430
2.423
2.724
3.049
3.626
4.227
3.812
11.71%
11.13%
87
Revenue
¥4.384B
4.30%
1.00×
Cost of revenue
¥3.069B
4.71%
1.04×
Operating expenses
¥938.7M
3.52%
0.93×
Goodwill & intangibles
17.16%
Spread over hurdle
(1.10%)