2.069
Revenue¥B
2.173
2.303
2.351
2.443
2.584
2.732
2.806
2.860
2.900
2.946
2.141
2.65%
3.47%
93
6.02
Revenue growth%
12.77
15.07
15.90
16.01
14.35
13.75
14.91
12.83
11.15
13.97
10.32
13.75
14.16
81
28.51
Gross margin%
20.17
20.86
21.87
24.21
25.28
25.25
26.54
26.77
24.04
24.62
8.33
25.25
24.41
20
22.18
Operating margin%
17.12
18.97
20.37
19.70
16.93
19.04
20.55
18.84
18.09
17.95
8.97
18.84
18.90
91
10.43
Net margin%
29.11
27.29
24.59
26.86
24.46
23.88
25.43
24.09
23.55
24.69
9.52
24.09
24.64
40
17.46
P/E ratio (avg)x
6.834
7.317
7.300
7.807
6.996
6.092
5.956
5.425
5.004
5.261
19.82
5.425
6.463
61
27.86
EV/EBITx
28.32
30.75
30.97
35.67
39.00
41.74
48.09
47.81
47.79
52.57
30.54
47.81
40.37
38
16.43
FCF yield (avg)%
35.02
33.49
36.47
35.74
37.89
36.94
36.23
35.23
35.38
36.35
23.98
36.23
35.99
51
24.41
FCF margin%
17.48
15.52
12.94
11.03
12.19
14.77
15.04
14.62
11.94
9.30
4.64
14.62
13.78
73
0.314
FCF / Net incomex
0.802
0.824
0.807
0.786
0.748
0.705
0.703
0.658
0.578
0.620
0.500
0.658
0.726
63
22.73
ROIC%
1.89
2.87
3.03
0.74
1.33
0.48
2.38
1.79
0.40
0.40
16.09
0.48
1.56
62
26.20
Return on equity%
10.44
11.24
14.18
14.40
13.87
12.98
15.72
15.96
13.33
15.91
12.30
15.72
14.03
34
29.71
Return on assets%
31.68
31.54
32.45
30.76
28.46
25.99
27.53
26.41
25.01
25.51
26.10
25.99
27.99
13
1.31
EPS¥
2.37
2.41
2.85
2.92
3.44
4.01
4.64
4.83
5.06
5.82
1.43
11.10%
9.35%
—
4.33
EPS growth%
32.47
33.36
32.99
30.16
30.70
33.33
32.26
29.59
28.69
29.94
29.86
29.94
31.48
89
1.23
Bookvalue per sh¥
2.62
2.53
2.86
2.71
3.10
3.31
3.16
3.61
3.77
4.22
1.66
6.40%
5.86%
—
0.63
FCF per share¥
1.65
1.90
1.77
1.89
1.80
1.81
1.90
2.01
1.94
1.80
0.94
(0.01%)
0.80%
—
1.41
Dividend per sh¥
1.41
1.50
1.28
1.13
1.07
1.03
0.96
0.90
0.97
0.84
0.52
(4.70%)
(5.81%)
—
12.08
Div yield (avg)%
14.22
16.10
15.99
15.94
14.01
15.93
14.56
14.29
14.31
16.27
26.26
14.56
15.25
80
3.71
Payout ratio%
14.32
13.91
13.46
12.58
11.89
10.20
11.36
14.27
13.94
14.69
11.39
13.94
13.69
78
1.149
Shares (diluted)B
1.888
1.920
1.883
2.201
2.138
2.462
2.931
3.464
3.957
3.894
1.093
12.74%
9.13%
16
13.10
Buyback yield%
11.67
14.28
11.33
8.34
5.36
7.11
4.37
6.99
8.65
9.15
29.51
7.11
8.50
45
0.717
D/E ratiox
1.334
1.288
1.231
1.307
1.509
1.681
1.621
1.729
1.835
1.877
1.744
1.729
1.565
72
0.910
Enterprise value¥B
3.074
3.086
3.475
3.921
3.887
3.828
3.998
4.500
4.535
5.493
0.239
7.16%
6.20%
81
0.270
LT debt¥B
0.753
0.742
0.752
0.828
0.767
0.786
0.804
0.847
0.779
0.772
1.129
0.12%
0.37%
32
Revenue
¥2.946B
3.47%
1.00×
Cost of revenue
¥1.861B
3.26%
0.98×
Operating expenses
¥454.0M
3.82%
1.03×
Goodwill & intangibles
16.99%
Return on capital
165.39%
Spread over hurdle
156.76%