3.300
Revenue¥B
4.980
5.232
5.451
5.801
6.165
6.427
6.599
6.822
7.098
7.342
3.404
3.56%
4.43%
59
14.20
Revenue growth%
16.39
16.58
16.38
14.05
15.29
15.03
15.81
13.93
12.44
10.43
27.57
13.93
15.16
90
9.06
Gross margin%
2.96
3.62
5.78
4.87
2.94
5.31
4.11
2.86
0.40
3.16
28.53
3.16
3.39
44
24.88
Operating margin%
7.43
10.40
10.84
10.90
8.85
5.88
8.66
10.93
11.81
13.46
19.85
10.93
10.62
86
21.23
Net margin%
29.25
28.45
28.26
28.37
25.78
26.24
27.81
30.51
27.64
29.67
2.88
27.81
28.31
70
15.22
P/E ratio (avg)x
23.17
24.58
24.16
27.35
29.04
31.42
30.68
35.56
35.63
37.62
29.29
35.56
29.86
73
25.66
EV/EBITx
20.95
21.72
21.27
22.34
22.33
22.66
21.83
23.46
23.25
25.84
23.62
23.25
22.34
61
11.51
FCF yield (avg)%
5.73
4.48
6.90
6.71
4.78
7.27
5.74
4.30
5.12
7.87
21.88
5.74
5.74
9
24.27
FCF margin%
26.99
28.26
31.25
31.51
31.37
31.58
28.65
31.52
29.79
29.15
6.77
29.79
30.52
93
1.574
FCF / Net incomex
0.877
0.840
0.906
0.973
0.915
0.862
0.843
0.808
0.781
0.740
0.178
0.808
0.852
65
8.50
ROIC%
23.66
25.54
22.59
20.41
22.64
22.45
23.31
25.12
26.03
28.31
28.45
25.12
23.49
77
21.35
Return on equity%
6.26
8.54
7.45
10.22
8.47
6.88
7.30
4.79
4.45
5.86
10.58
5.86
7.09
55
17.61
Return on assets%
10.33
12.79
14.19
13.51
13.25
14.75
15.27
13.02
11.04
12.88
18.97
13.02
13.13
85
0.91
EPS¥
1.76
1.79
1.63
1.54
1.50
1.35
1.46
1.42
1.47
1.44
0.99
(0.81%)
(1.54%)
—
17.37
EPS growth%
16.38
18.94
16.61
17.73
17.22
19.42
21.52
23.50
24.40
26.68
22.04
23.50
19.18
77
1.97
Bookvalue per sh¥
1.55
1.63
1.72
1.78
1.98
1.86
1.72
1.78
1.94
2.22
1.05
2.31%
4.55%
—
0.74
FCF per share¥
1.31
1.37
1.25
1.39
1.26
1.31
1.26
1.18
1.07
1.11
1.25
(2.50%)
(2.29%)
—
0.94
Dividend per sh¥
0.32
0.31
0.31
0.29
0.27
0.29
0.27
0.25
0.27
0.24
1.54
(2.17%)
(2.10%)
—
19.23
Div yield (avg)%
11.41
9.35
12.27
12.60
10.04
13.02
10.92
13.58
15.39
13.79
27.03
13.58
12.44
83
12.94
Payout ratio%
2.12
0.62
3.03
5.97
7.40
7.92
8.97
11.14
10.55
13.34
11.16
10.55
7.66
66
2.348
Shares (diluted)B
2.362
2.689
2.856
2.671
2.599
2.592
2.590
2.733
2.507
2.423
2.381
(1.39%)
1.45%
68
15.40
Buyback yield%
11.96
9.30
7.34
5.42
4.08
2.97
3.55
4.44
1.64
3.11
4.73
3.11
4.26
70
0.792
D/E ratiox
0.155
0.169
0.148
0.156
0.146
0.137
0.123
0.129
0.133
0.118
0.318
0.129
0.142
37
4.386
Enterprise value¥B
4.429
4.620
4.499
4.366
4.714
4.850
4.990
5.683
6.661
7.061
4.197
8.42%
6.25%
67
2.842
LT debt¥B
5.146
4.633
4.308
3.849
3.787
3.871
4.282
4.362
4.527
4.758
3.634
4.67%
(0.11%)
50
Revenue
¥7.342B
4.43%
1.00×
Cost of revenue
¥4.771B
4.40%
1.00×
Operating expenses
¥1.349B
4.18%
0.98×
Spread over hurdle
65.24%