2.163
Revenue¥B
1.738
1.771
1.806
1.836
1.875
1.943
1.999
2.031
2.136
2.217
2.317
3.41%
2.95%
75
19.38
Revenue growth%
11.72
10.05
8.89
10.77
7.97
7.43
9.48
9.07
8.98
8.48
18.25
8.98
9.02
31
16.06
Gross margin%
14.90
13.06
12.32
10.85
12.66
15.51
14.52
16.03
13.35
12.11
14.66
14.52
13.21
64
9.43
Operating margin%
7.02
8.33
6.55
6.22
3.26
4.11
6.70
7.79
10.76
9.95
28.45
7.79
6.86
88
23.53
Net margin%
30.37
31.68
29.16
32.00
32.96
31.39
31.14
30.34
29.72
31.37
29.59
31.14
31.26
74
9.470
P/E ratio (avg)x
53.02
58.69
58.99
57.93
65.66
71.03
71.36
72.24
77.74
76.77
19.27
72.24
68.35
82
25.51
EV/EBITx
23.36
20.86
21.18
23.15
23.26
23.33
25.69
25.17
24.94
27.28
9.815
25.17
23.34
51
12.19
FCF yield (avg)%
11.59
9.66
8.03
6.12
5.97
3.25
2.14
4.59
7.58
6.15
22.36
4.59
6.14
8
19.59
FCF margin%
28.81
30.17
28.36
28.73
30.96
29.35
28.26
28.55
29.62
31.93
29.52
29.35
29.08
42
0.738
FCF / Net incomex
2.905
3.153
3.251
3.229
3.344
3.322
3.695
4.301
5.062
5.617
0.312
4.301
3.333
19
2.17
ROIC%
24.12
23.61
21.73
22.28
19.63
16.86
19.49
19.14
20.91
20.79
7.75
19.49
20.85
38
28.12
Return on equity%
24.22
21.36
19.55
16.65
14.07
15.42
16.97
19.33
21.33
21.96
22.23
19.33
19.44
37
17.24
Return on assets%
5.23
3.13
0.64
3.51
0.88
2.00
2.08
1.42
0.78
2.36
25.53
2.00
2.04
6
0.72
EPS¥
0.40
0.39
0.40
0.42
0.46
0.48
0.51
0.59
0.63
0.64
0.74
6.58%
5.48%
—
16.73
EPS growth%
27.89
28.51
29.70
27.07
25.90
27.67
28.29
28.31
28.91
26.87
10.54
28.29
28.09
25
0.72
Bookvalue per sh¥
0.62
0.59
0.61
0.59
0.52
0.46
0.43
0.40
0.44
0.46
0.45
(2.30%)
(4.20%)
—
0.83
FCF per share¥
0.25
0.26
0.26
0.27
0.26
0.26
0.27
0.28
0.32
0.31
0.73
3.66%
1.96%
—
0.60
Dividend per sh¥
0.58
0.55
0.50
0.49
0.46
0.42
0.38
0.36
0.38
0.40
0.85
(2.92%)
(3.69%)
—
7.09
Div yield (avg)%
28.26
26.11
23.25
20.92
18.70
20.50
17.95
18.58
21.28
21.08
10.57
20.50
21.00
71
3.69
Payout ratio%
21.76
23.49
23.51
22.61
20.49
21.16
21.23
18.32
18.74
18.43
6.34
18.74
21.20
40
1.712
Shares (diluted)B
2.210
2.139
2.061
2.012
2.196
2.381
2.330
2.359
2.552
2.764
1.686
4.71%
1.87%
35
16.39
Buyback yield%
18.07
19.10
20.75
21.28
19.31
20.04
17.64
15.23
13.10
10.26
25.09
15.23
18.58
81
0.169
D/E ratiox
0.210
0.236
0.255
0.262
0.306
0.347
0.393
0.469
0.499
0.489
0.837
0.469
0.327
16
0.131
Enterprise value¥B
1.506
1.370
1.252
1.291
1.253
1.140
1.044
1.144
1.073
0.972
2.041
(4.96%)
(5.14%)
19
1.655
LT debt¥B
2.071
2.127
2.185
2.244
2.009
1.757
1.839
1.709
1.595
1.641
0.615
(3.97%)
(2.03%)
24
Revenue
¥2.217B
2.95%
1.00×
Cost of revenue
¥1.420B
3.26%
1.03×
Operating expenses
¥450.3M
2.26%
0.93×
Goodwill & intangibles
15.54%
Spread over hurdle
15.99%