7.875
Revenue¥B
15.02
16.14
17.42
18.56
19.95
21.31
22.97
24.49
26.24
28.40
8.288
7.32%
7.28%
70
19.87
Revenue growth%
22.97
24.58
24.64
24.24
22.88
25.31
27.98
25.15
24.73
22.67
6.29
25.15
24.61
44
14.10
Gross margin%
10.73
8.28
5.42
3.58
4.52
5.81
6.60
9.07
6.19
7.33
14.87
6.60
6.39
64
20.83
Operating margin%
23.87
23.63
25.36
25.57
27.98
25.54
23.11
25.76
26.58
28.84
4.51
25.76
25.55
16
9.73
Net margin%
11.47
9.31
11.28
8.58
9.12
8.73
10.83
12.99
15.31
17.52
13.85
12.99
11.06
53
11.25
P/E ratio (avg)x
25.67
28.52
27.49
26.47
29.90
30.10
33.14
35.42
35.71
41.64
16.69
35.42
30.00
38
24.59
EV/EBITx
18.12
17.96
20.78
22.13
22.63
22.42
24.25
25.77
28.84
33.52
24.69
25.77
22.53
18
13.98
FCF yield (avg)%
21.10
22.80
25.02
24.24
27.20
25.59
27.78
29.41
32.24
32.97
9.00
29.41
26.40
23
26.35
FCF margin%
7.93
8.46
5.63
3.77
3.09
0.40
1.37
0.40
0.40
0.40
8.61
0.40
2.23
10
1.713
FCF / Net incomex
1.418
1.470
1.528
1.589
1.774
2.084
2.447
2.791
2.806
3.071
1.312
2.791
1.929
70
26.65
ROIC%
15.33
14.65
14.75
14.26
13.63
12.09
14.94
12.77
13.32
10.97
3.09
12.77
13.95
88
2.62
Return on equity%
13.41
14.57
17.07
15.94
18.57
18.94
20.02
18.99
19.44
17.34
23.53
18.99
17.95
78
18.97
Return on assets%
3.44
1.98
2.09
1.90
4.89
3.76
5.42
6.51
6.36
9.22
28.62
6.36
4.32
36
0.69
EPS¥
1.40
1.34
1.41
1.44
1.67
1.84
1.94
2.22
2.33
2.30
0.77
6.52%
6.40%
—
27.62
EPS growth%
19.06
20.81
18.66
19.06
18.70
18.29
18.52
19.58
17.89
17.28
23.44
18.29
18.68
52
0.75
Bookvalue per sh¥
1.57
1.57
1.41
1.33
1.30
1.29
1.40
1.33
1.41
1.40
2.16
1.47%
(0.74%)
—
1.55
FCF per share¥
0.94
0.98
1.08
1.07
1.15
1.17
1.08
1.18
1.13
1.25
1.40
1.67%
2.54%
—
1.65
Dividend per sh¥
0.76
0.84
0.83
0.84
0.93
0.98
1.11
1.28
1.22
1.13
1.77
3.93%
3.78%
—
21.27
Div yield (avg)%
27.62
27.23
26.14
24.54
24.56
21.76
22.66
24.85
24.06
21.25
10.17
22.66
24.55
58
27.25
Payout ratio%
4.19
5.28
3.12
3.23
1.34
0.40
0.40
0.40
2.01
1.16
20.40
0.40
1.68
42
8.396
Shares (diluted)B
6.009
5.915
5.655
4.856
5.030
5.269
5.391
5.228
5.410
4.894
8.192
(0.55%)
(2.48%)
39
3.13
Buyback yield%
27.86
27.49
28.84
27.90
25.23
25.22
24.04
24.70
21.99
22.61
9.88
24.04
25.22
93
1.445
D/E ratiox
0.364
0.337
0.322
0.332
0.357
0.319
0.323
0.333
0.295
0.270
1.170
0.319
0.328
45
9.377
Enterprise value¥B
35.29
38.26
42.80
47.85
50.75
56.31
65.60
76.31
84.33
99.13
19.70
14.33%
10.62%
30
11.91
LT debt¥B
47.86
49.38
57.63
62.22
59.65
59.89
61.89
64.61
73.31
81.53
24.01
6.45%
6.35%
43
Revenue
¥28.40B
7.28%
1.00×
Cost of revenue
¥14.73B
7.47%
1.02×
Operating expenses
¥5.129B
7.21%
0.99×
Goodwill & intangibles
20.21%
Spread over hurdle
15.93%