4.533
Revenue¥B
4.544
4.671
4.800
4.975
5.069
5.150
5.261
5.466
5.720
5.852
4.846
2.92%
2.93%
22
14.37
Revenue growth%
26.10
25.40
28.11
27.85
28.69
26.91
25.12
22.38
23.04
23.51
2.04
23.51
25.75
70
4.89
Gross margin%
17.06
14.28
11.68
9.59
12.46
9.76
7.74
10.01
11.48
14.01
4.82
10.01
11.58
36
26.42
Operating margin%
25.18
26.02
26.84
23.95
22.55
23.09
24.32
24.05
21.72
21.61
15.64
23.09
24.00
45
26.17
Net margin%
11.87
9.51
6.62
8.40
8.90
8.51
5.59
4.31
1.86
0.40
9.26
4.31
7.51
57
12.50
P/E ratio (avg)x
21.41
23.81
24.97
26.31
26.40
28.12
29.18
30.06
28.47
30.50
32.60
29.18
27.26
89
35.26
EV/EBITx
53.41
58.72
64.44
62.46
59.97
69.76
77.72
82.40
87.19
99.57
27.43
82.40
67.10
40
8.29
FCF yield (avg)%
5.18
4.19
4.27
2.30
0.40
0.40
0.40
2.51
3.22
0.58
2.18
0.58
2.40
54
25.97
FCF margin%
15.01
16.36
18.16
18.20
18.32
17.41
16.71
16.64
15.28
16.34
10.68
16.64
16.67
80
0.451
FCF / Net incomex
1.400
1.543
1.847
2.004
2.375
2.692
2.622
2.917
3.173
3.767
0.486
2.917
2.498
6
26.83
ROIC%
19.30
18.79
20.07
17.28
14.73
17.10
14.98
17.16
15.57
16.12
21.08
16.12
17.13
23
12.52
Return on equity%
9.29
6.76
8.53
6.09
4.85
4.23
4.34
2.91
3.25
4.46
3.90
4.23
4.66
83
3.25
Return on assets%
20.28
20.12
23.08
21.72
22.20
19.23
20.34
17.42
14.48
11.91
4.06
17.42
20.20
41
0.71
EPS¥
0.51
0.54
0.51
0.49
0.50
0.47
0.43
0.41
0.41
0.42
0.75
(3.54%)
(1.66%)
—
3.94
EPS growth%
7.02
6.38
7.02
9.72
8.41
7.68
9.64
12.53
12.58
11.88
9.04
11.88
9.03
34
0.35
Bookvalue per sh¥
0.78
0.79
0.86
0.98
1.10
1.16
1.30
1.35
1.38
1.29
0.23
3.27%
6.12%
—
0.30
FCF per share¥
0.99
0.94
0.98
0.99
1.07
1.18
1.14
1.09
1.04
1.23
0.77
2.72%
3.80%
—
0.63
Dividend per sh¥
0.56
0.55
0.66
0.70
0.76
0.91
0.99
1.02
1.18
1.42
0.53
13.26%
10.00%
—
25.58
Div yield (avg)%
3.15
3.21
6.01
5.30
8.28
5.74
3.90
5.33
2.89
2.80
29.74
3.90
4.60
13
16.66
Payout ratio%
19.64
17.15
19.87
20.48
19.46
21.60
22.26
24.81
24.07
21.76
27.12
22.26
21.04
21
2.442
Shares (diluted)B
1.694
1.614
1.488
1.636
1.771
1.613
1.699
1.593
1.666
1.539
2.566
(2.76%)
(0.87%)
85
18.95
Buyback yield%
18.25
16.31
17.07
18.22
18.00
17.00
14.81
13.83
11.43
13.99
28.90
13.99
16.66
9
1.094
D/E ratiox
1.258
1.188
1.143
1.012
0.917
0.803
0.763
0.791
0.860
0.768
1.399
0.791
0.888
65
1.339
Enterprise value¥B
3.398
3.213
3.074
3.086
2.923
2.996
2.868
3.145
3.280
3.565
0.339
4.05%
1.28%
53
2.182
LT debt¥B
0.786
0.866
0.864
0.964
1.016
1.021
1.111
1.076
1.091
1.104
4.479
1.69%
3.52%
54
Revenue
¥5.852B
2.93%
1.00×
Cost of revenue
¥4.097B
2.93%
1.00×
Operating expenses
¥1.263B
2.81%
0.99×
Spread over hurdle
(2.93%)