5.618
Revenue¥B
11.49
11.70
11.94
12.48
13.17
13.99
14.43
14.78
15.61
16.61
6.179
4.76%
4.05%
20
12.94
Revenue growth%
21.56
18.82
17.45
19.97
17.76
19.60
18.87
18.45
19.27
17.66
22.04
18.87
18.85
50
29.33
Gross margin%
5.61
5.73
4.63
5.90
8.21
6.22
7.13
8.16
5.37
7.96
5.75
7.13
6.06
39
12.23
Operating margin%
18.77
17.84
15.83
14.84
13.18
14.81
15.03
12.29
15.22
13.00
15.84
14.81
14.93
22
26.12
Net margin%
2.70
3.97
1.26
0.40
1.84
2.10
4.64
2.61
2.61
5.11
18.57
2.61
2.61
58
17.65
P/E ratio (avg)x
54.59
61.94
65.38
66.48
66.98
75.14
74.37
80.32
79.51
90.68
17.97
79.51
70.68
23
32.49
EV/EBITx
23.84
20.77
18.13
19.02
17.45
16.53
17.28
17.58
18.06
19.36
14.94
17.58
18.09
66
25.69
FCF yield (avg)%
9.79
9.44
8.37
9.32
10.17
10.44
12.81
10.52
9.34
12.17
4.05
10.52
9.98
89
20.54
FCF margin%
1.80
0.40
2.87
0.40
0.40
1.56
1.57
1.54
2.57
2.84
26.79
1.57
1.57
35
0.783
FCF / Net incomex
1.092
1.025
0.956
0.931
1.081
1.063
1.118
1.193
1.225
1.354
0.743
1.193
1.086
42
6.21
ROIC%
7.28
8.57
10.97
13.73
15.50
12.95
10.50
10.98
13.82
16.61
6.64
12.95
11.97
25
16.40
Return on equity%
9.77
10.48
13.08
14.48
16.65
18.90
16.34
15.29
16.84
17.44
3.34
16.84
15.82
56
2.06
Return on assets%
30.53
28.84
28.81
26.30
25.13
22.61
21.63
21.91
23.64
22.35
12.87
22.35
24.38
48
9.16
EPS¥
3.20
3.38
3.97
4.31
4.46
4.80
4.80
4.82
4.80
5.58
9.71
4.57%
6.76%
—
4.73
EPS growth%
9.54
11.33
10.11
10.88
7.99
7.98
7.88
7.57
5.35
2.90
5.30
7.57
7.99
58
4.52
Bookvalue per sh¥
3.16
3.47
3.47
3.85
3.88
3.75
3.44
3.38
3.61
3.90
6.64
0.13%
1.80%
—
2.13
FCF per share¥
6.98
7.48
6.50
5.56
5.21
5.05
4.87
5.04
4.85
5.00
4.24
(0.84%)
(2.58%)
—
7.63
Dividend per sh¥
2.20
2.56
2.49
2.92
2.83
3.01
3.08
3.09
3.10
3.13
3.09
2.03%
3.28%
—
9.49
Div yield (avg)%
6.18
8.08
5.41
3.52
5.31
5.54
5.84
6.06
3.37
5.21
29.07
5.54
5.47
94
24.88
Payout ratio%
28.93
30.45
29.08
30.10
27.17
28.79
27.21
30.06
31.98
34.41
4.32
30.06
29.57
5
0.581
Shares (diluted)B
0.965
0.987
1.122
1.250
1.467
1.444
1.465
1.527
1.602
1.624
0.600
2.06%
5.50%
58
12.72
Buyback yield%
3.09
3.32
5.94
8.22
7.42
5.13
7.23
6.73
3.90
3.22
8.97
5.13
5.53
34
0.970
D/E ratiox
1.849
1.787
2.111
2.430
2.305
2.727
2.857
2.858
2.929
3.263
0.886
2.858
2.579
10
12.38
Enterprise value¥B
12.77
14.05
14.39
16.42
16.23
16.32
16.40
17.53
17.21
16.95
12.06
0.87%
3.51%
37
5.068
LT debt¥B
12.21
12.14
13.43
13.28
13.88
14.33
14.22
12.89
14.01
14.65
3.895
1.08%
0.99%
8
Revenue
¥16.61B
4.05%
1.00×
Cost of revenue
¥7.055B
3.90%
0.99×
Operating expenses
¥4.002B
4.20%
1.02×
Goodwill & intangibles
17.70%
Spread over hurdle
43.81%