4.775
Revenue¥B
4.390
4.668
4.989
5.413
5.842
6.272
6.942
7.605
8.356
8.994
5.102
9.01%
8.11%
45
29.38
Revenue growth%
15.92
16.49
18.73
18.42
21.10
21.19
20.19
18.72
15.94
14.51
3.85
18.72
18.57
36
19.93
Gross margin%
28.52
27.72
26.57
24.65
27.54
30.23
31.63
31.46
33.25
36.11
22.24
31.63
29.38
36
24.65
Operating margin%
28.95
30.66
33.54
32.03
29.08
29.84
29.38
26.74
25.53
27.16
10.92
27.16
29.23
9
25.32
Net margin%
22.10
22.38
23.15
25.16
24.42
21.79
20.77
18.74
19.52
20.31
20.90
20.31
21.95
72
23.38
P/E ratio (avg)x
39.11
40.78
44.94
44.08
42.22
39.92
43.69
43.71
48.80
48.55
21.12
43.71
43.70
75
32.25
EV/EBITx
49.93
55.89
56.58
59.31
69.33
72.90
86.50
98.24
108.7
128.7
28.80
98.24
71.11
75
5.16
FCF yield (avg)%
25.90
23.69
23.03
21.50
22.04
21.48
22.52
25.24
22.46
24.22
20.18
22.52
22.77
30
27.16
FCF margin%
24.69
27.60
28.38
26.90
24.27
26.02
28.12
30.36
31.41
30.87
26.07
30.36
27.86
80
0.753
FCF / Net incomex
0.935
1.025
0.991
0.962
1.069
1.128
1.271
1.377
1.482
1.668
1.363
1.377
1.099
78
16.41
ROIC%
13.13
10.22
10.21
11.10
11.23
11.25
13.09
11.26
9.62
9.00
4.52
11.25
11.16
33
5.47
Return on equity%
20.58
21.53
20.82
23.20
24.46
27.38
29.59
31.71
32.19
29.56
2.24
29.59
25.92
88
7.55
Return on assets%
11.57
9.91
10.28
9.37
10.28
8.05
5.64
3.38
3.82
2.63
4.73
3.82
8.71
24
1.57
EPS¥
0.92
0.90
0.80
0.80
0.71
0.66
0.66
0.69
0.68
0.66
1.64
(1.31%)
(3.21%)
—
18.10
EPS growth%
7.66
4.86
5.90
6.84
5.51
7.82
7.81
6.96
6.56
9.03
27.74
7.81
6.90
52
0.45
Bookvalue per sh¥
0.35
0.33
0.32
0.32
0.30
0.32
0.31
0.30
0.33
0.35
0.93
3.29%
(0.33%)
—
1.01
FCF per share¥
0.59
0.58
0.65
0.65
0.70
0.64
0.59
0.56
0.59
0.56
1.36
(4.21%)
(0.49%)
—
0.81
Dividend per sh¥
0.56
0.54
0.57
0.64
0.63
0.66
0.64
0.61
0.59
0.56
1.54
(2.25%)
0.77%
—
15.40
Div yield (avg)%
13.84
11.55
10.74
11.23
11.12
10.67
8.13
9.87
11.24
9.51
10.48
9.87
10.93
22
29.76
Payout ratio%
21.87
21.40
20.40
17.69
20.29
17.78
14.99
13.02
14.33
14.50
14.69
14.50
17.73
66
2.765
Shares (diluted)B
2.881
2.915
3.114
3.317
3.200
3.300
3.261
3.294
3.066
3.155
2.700
(0.28%)
0.23%
65
6.99
Buyback yield%
33.25
32.37
35.37
34.04
35.49
33.45
31.87
29.46
31.37
30.66
9.24
31.37
32.81
68
1.745
D/E ratiox
0.291
0.300
0.283
0.293
0.302
0.331
0.380
0.444
0.417
0.422
0.383
0.417
0.316
53
3.129
Enterprise value¥B
10.40
10.39
10.47
10.64
10.86
10.37
11.08
9.438
8.801
9.496
10.90
(2.65%)
(2.03%)
94
3.892
LT debt¥B
13.47
13.14
12.60
12.60
12.21
12.35
12.60
12.87
14.37
14.28
3.871
3.19%
1.26%
14
Revenue
¥8.994B
8.11%
1.00×
Cost of revenue
¥4.155B
8.54%
1.04×
Operating expenses
¥2.139B
7.39%
0.94×
Spread over hurdle
(1.20%)