2.378
Revenue¥B
2.870
2.838
2.833
2.907
2.980
3.052
3.020
3.056
3.018
2.956
2.522
(0.16%)
0.09%
55
12.96
Revenue growth%
19.51
20.63
23.10
22.79
22.85
23.62
25.49
23.60
21.32
19.26
21.76
23.60
22.82
12
17.01
Gross margin%
9.43
12.02
13.34
10.81
13.22
16.09
14.00
14.67
12.63
11.27
19.29
14.00
12.93
80
4.72
Operating margin%
6.52
5.75
5.05
5.39
4.28
4.14
6.50
6.11
5.80
3.15
6.60
5.80
5.57
53
29.00
Net margin%
11.94
9.71
12.33
11.27
11.42
9.35
11.77
9.40
7.66
10.09
9.91
9.40
10.68
42
31.20
P/E ratio (avg)x
66.27
75.53
83.60
86.97
88.91
106.5
122.0
129.5
128.5
129.9
17.86
128.5
97.71
77
17.54
EV/EBITx
18.87
20.64
23.99
27.76
28.28
32.85
34.74
37.13
40.50
45.46
19.42
37.13
30.56
69
17.19
FCF yield (avg)%
2.17
0.82
0.40
2.52
5.10
5.07
7.55
7.29
5.09
7.67
19.19
7.29
5.08
55
26.57
FCF margin%
3.60
2.21
2.72
0.40
0.40
0.40
0.40
0.40
0.40
1.24
27.02
0.40
0.40
14
1.776
FCF / Net incomex
1.251
1.217
1.443
1.696
1.749
2.057
1.955
1.939
1.897
2.071
1.023
1.955
1.823
68
5.35
ROIC%
29.47
29.18
26.27
28.37
28.44
30.29
33.20
34.94
36.71
33.75
16.94
33.75
29.88
55
24.09
Return on equity%
8.09
5.69
7.01
4.02
4.42
2.36
2.83
5.00
4.64
6.10
7.30
4.64
4.82
81
18.91
Return on assets%
25.57
27.60
28.93
27.08
27.01
28.44
26.70
25.86
25.30
23.98
18.18
25.86
26.86
93
1.36
EPS¥
0.97
1.02
1.00
1.06
1.26
1.41
1.49
1.49
1.56
1.81
1.50
7.51%
6.94%
—
19.97
EPS growth%
21.25
19.95
20.19
17.93
17.24
15.84
15.14
15.80
13.27
14.86
27.93
15.14
16.54
40
0.51
Bookvalue per sh¥
1.46
1.34
1.18
1.13
1.07
1.15
1.27
1.29
1.17
1.09
1.85
0.33%
(3.43%)
—
2.16
FCF per share¥
1.13
1.16
1.12
1.18
1.25
1.26
1.28
1.32
1.12
1.03
0.39
(3.78%)
(1.23%)
—
2.44
Dividend per sh¥
3.96
4.69
4.87
5.27
5.04
5.21
5.13
4.96
5.23
5.48
1.96
1.67%
3.36%
—
4.81
Div yield (avg)%
6.41
8.91
10.89
9.96
10.50
8.00
7.80
9.27
11.27
13.13
6.17
9.27
9.61
44
26.16
Payout ratio%
4.16
3.35
2.89
5.86
4.71
2.65
0.95
1.08
0.40
0.70
15.03
0.95
2.77
80
1.148
Shares (diluted)B
1.271
1.323
1.481
1.605
1.639
1.635
1.518
1.384
1.518
1.416
1.178
(2.88%)
2.00%
40
19.38
Buyback yield%
24.32
23.63
21.35
23.54
21.63
18.96
18.38
15.58
16.94
19.64
4.56
18.38
20.50
70
0.967
D/E ratiox
0.798
0.905
0.958
0.924
1.061
1.160
1.266
1.425
1.602
1.851
0.125
1.425
1.110
52
2.180
Enterprise value¥B
1.122
1.266
1.269
1.509
1.687
1.962
2.047
2.416
2.734
2.799
1.626
10.66%
10.98%
37
1.667
LT debt¥B
2.848
2.510
2.253
2.355
2.602
2.410
2.208
1.945
1.846
1.782
0.934
(7.29%)
(4.30%)
20
Revenue
¥2.956B
0.09%
1.00×
Cost of revenue
¥1.920B
0.27%
1.02×
Operating expenses
¥322.2M
(1.13%)
0.89×
Goodwill & intangibles
15.97%
Spread over hurdle
65.20%