1.603
Revenue¥B
4.784
4.836
5.111
5.201
5.421
5.536
5.860
6.175
6.293
6.546
1.685
3.85%
3.58%
46
2.94
Revenue growth%
28.73
27.73
24.81
24.67
23.81
25.55
22.70
21.80
21.26
20.87
7.85
21.80
24.24
54
23.54
Gross margin%
22.41
19.59
18.31
18.96
18.11
15.62
14.25
15.42
15.83
13.93
12.48
15.42
16.97
36
20.62
Operating margin%
21.68
20.73
21.94
20.85
23.00
25.36
24.50
24.37
22.14
24.88
15.80
24.50
22.57
60
15.38
Net margin%
26.35
28.63
27.79
26.45
25.28
26.59
28.90
30.49
27.50
24.93
12.12
27.50
27.04
50
32.02
P/E ratio (avg)x
28.18
24.55
24.66
26.56
22.57
21.67
22.82
20.75
21.44
21.76
35.78
21.67
22.70
22
7.569
EV/EBITx
12.62
14.59
15.89
15.81
17.18
19.03
20.16
22.47
24.23
25.81
11.16
22.47
18.10
66
20.24
FCF yield (avg)%
8.37
5.83
3.98
2.98
3.42
6.08
5.23
7.76
6.66
8.05
25.54
6.66
5.96
58
21.53
FCF margin%
16.73
17.47
20.11
21.21
22.65
20.63
23.34
21.97
22.60
24.94
2.56
22.60
21.59
47
1.596
FCF / Net incomex
1.880
1.861
1.979
1.910
2.131
1.998
1.896
1.870
2.030
2.186
0.549
1.998
1.944
79
22.93
ROIC%
12.15
10.04
8.10
9.60
11.77
12.45
14.93
16.77
19.11
16.25
11.73
16.25
12.30
34
4.42
Return on equity%
22.59
19.88
17.41
14.60
13.41
13.27
10.55
12.22
12.15
14.77
16.04
12.22
14.01
61
22.10
Return on assets%
1.11
0.86
0.40
1.26
3.47
4.44
5.92
2.95
5.74
5.00
25.01
5.00
3.21
30
0.41
EPS¥
0.44
0.40
0.38
0.33
0.34
0.37
0.37
0.36
0.32
0.31
0.45
(2.07%)
(4.58%)
—
10.32
EPS growth%
15.18
16.48
14.66
16.56
18.66
17.95
15.88
17.69
18.97
20.76
28.79
17.95
17.13
52
0.48
Bookvalue per sh¥
0.31
0.33
0.36
0.36
0.38
0.39
0.40
0.46
0.42
0.43
0.69
2.30%
3.12%
—
0.29
FCF per share¥
0.98
1.07
1.09
1.29
1.33
1.46
1.58
1.54
1.86
2.24
0.46
10.92%
9.04%
—
0.54
Dividend per sh¥
0.39
0.41
0.38
0.36
0.33
0.36
0.32
0.29
0.30
0.31
0.11
(1.17%)
(1.56%)
—
11.44
Div yield (avg)%
9.59
12.16
10.07
11.15
8.27
7.99
5.23
8.14
6.84
6.39
21.55
6.84
8.21
82
26.16
Payout ratio%
24.81
27.28
28.45
26.09
24.37
24.13
23.11
23.20
20.41
22.48
18.78
23.11
24.25
61
4.611
Shares (diluted)B
4.055
3.820
3.825
4.235
4.500
4.391
4.066
3.780
3.502
3.528
4.612
(4.75%)
(1.81%)
84
26.54
Buyback yield%
17.88
15.25
14.60
13.50
16.14
18.78
16.82
17.28
17.71
19.07
13.86
17.71
17.05
13
1.722
D/E ratiox
0.143
0.153
0.135
0.149
0.165
0.151
0.142
0.126
0.123
0.123
0.128
0.126
0.143
88
0.547
Enterprise value¥B
2.352
2.263
2.078
1.846
1.840
1.963
2.032
1.912
1.770
1.848
4.879
0.08%
(3.75%)
41
3.055
LT debt¥B
6.008
5.618
6.162
5.758
6.257
5.854
5.731
5.903
5.772
5.324
4.329
(3.18%)
(0.45%)
35
Revenue
¥6.546B
3.58%
1.00×
Cost of revenue
¥3.255B
2.96%
0.94×
Operating expenses
¥1.226B
4.47%
1.09×
Goodwill & intangibles
17.00%
Spread over hurdle
86.13%