6.377
Revenue¥B
7.850
8.396
9.039
9.632
10.19
11.07
11.79
12.74
13.80
14.66
6.677
7.54%
7.23%
20
12.59
Revenue growth%
8.48
6.97
7.11
9.51
8.55
10.97
11.22
10.90
8.85
11.17
12.14
10.97
9.18
57
27.94
Gross margin%
19.83
17.61
17.68
19.69
17.24
14.35
13.37
15.93
13.94
14.77
4.92
14.35
16.59
64
13.62
Operating margin%
6.52
4.37
6.84
4.65
4.66
3.40
2.45
0.67
0.40
0.40
18.75
0.67
3.89
25
12.31
Net margin%
7.97
6.17
7.10
7.95
7.41
5.75
4.83
4.76
3.78
2.54
15.31
4.76
5.96
59
13.55
P/E ratio (avg)x
32.72
35.77
38.02
34.61
35.97
38.08
40.83
40.68
44.26
45.52
6.139
40.83
38.05
42
36.18
EV/EBITx
39.67
37.43
39.32
41.61
43.42
46.18
50.98
58.32
65.11
68.68
18.74
58.32
44.80
92
12.22
FCF yield (avg)%
20.78
18.92
20.94
19.75
21.48
23.24
23.32
23.94
26.72
28.99
21.18
23.94
22.36
21
13.75
FCF margin%
13.14
11.63
13.13
12.09
13.38
14.26
12.35
11.77
10.57
8.70
10.10
11.77
12.22
59
1.155
FCF / Net incomex
1.063
1.015
1.003
0.978
0.879
0.920
0.945
0.965
0.880
0.759
1.467
0.920
0.955
46
6.74
ROIC%
6.03
7.40
5.37
5.81
4.82
7.17
5.81
7.66
4.67
6.94
24.60
6.94
5.92
39
27.78
Return on equity%
17.10
14.15
13.93
11.49
11.22
11.85
12.56
13.72
10.80
10.76
27.11
11.85
12.21
90
26.57
Return on assets%
17.82
16.31
17.60
20.48
22.37
20.32
21.09
18.87
18.14
20.00
19.63
20.00
19.44
75
0.76
EPS¥
0.77
0.90
0.86
0.97
1.12
1.14
1.16
1.19
1.25
1.41
0.84
4.64%
6.36%
—
26.12
EPS growth%
24.94
27.05
26.56
24.05
21.23
21.32
18.86
19.00
20.73
18.78
24.05
19.00
21.28
46
0.75
Bookvalue per sh¥
0.40
0.35
0.36
0.33
0.29
0.29
0.26
0.26
0.25
0.25
0.15
(2.93%)
(4.64%)
—
0.46
FCF per share¥
0.97
1.13
1.12
1.17
1.20
1.42
1.63
1.90
2.10
2.12
0.54
12.10%
8.90%
—
0.94
Dividend per sh¥
0.89
0.88
0.94
1.01
1.09
1.28
1.39
1.64
1.78
2.05
0.61
13.49%
9.29%
—
6.41
Div yield (avg)%
10.48
8.31
8.99
8.17
5.81
7.85
7.90
5.42
8.37
11.09
10.86
7.90
8.24
69
29.58
Payout ratio%
16.46
15.27
12.91
11.89
9.60
9.75
12.21
10.34
11.69
13.00
21.46
11.69
12.05
85
16.97
Shares (diluted)B
26.34
25.36
27.81
29.66
30.97
29.35
32.49
33.63
33.01
38.22
17.11
4.29%
4.89%
72
14.23
Buyback yield%
19.82
19.34
22.09
20.90
23.66
24.98
24.53
24.68
27.56
25.34
29.42
24.98
24.10
38
1.442
D/E ratiox
1.297
1.439
1.604
1.640
1.497
1.640
1.649
1.772
1.733
1.905
0.431
1.733
1.640
55
10.88
Enterprise value¥B
9.819
9.099
7.955
7.184
6.253
6.033
5.807
5.680
6.149
5.493
12.62
(2.56%)
(4.86%)
69
5.664
LT debt¥B
2.682
2.755
2.965
2.932
2.643
2.695
2.835
2.615
2.280
2.345
11.01
(2.36%)
(1.79%)
38
Revenue
¥14.66B
7.23%
1.00×
Cost of revenue
¥6.662B
7.16%
0.99×
Operating expenses
¥3.117B
6.78%
0.96×
Cash and investments
15.83%
Spread over hurdle
14.26%