1.683
Revenue¥B
5.786
5.925
6.118
6.470
6.869
7.181
7.352
7.593
7.830
7.953
1.761
2.98%
3.38%
36
26.04
Revenue growth%
25.57
26.64
29.47
26.87
28.54
28.96
29.24
26.69
29.08
26.20
15.92
28.96
27.70
59
24.46
Gross margin%
8.35
11.30
11.08
9.45
6.49
4.74
6.53
6.15
7.36
9.12
2.35
6.53
7.86
75
6.09
Operating margin%
9.58
11.39
11.68
8.87
9.57
7.05
8.15
6.86
6.05
3.55
5.78
6.86
8.51
94
22.82
Net margin%
1.26
3.77
4.34
2.08
0.40
2.84
5.60
4.46
3.15
3.59
12.18
3.59
3.37
59
32.25
P/E ratio (avg)x
22.07
22.06
24.48
27.60
31.09
34.69
38.75
40.50
42.87
45.91
33.13
40.50
32.89
57
33.25
EV/EBITx
34.62
33.90
39.61
46.45
47.58
46.11
51.78
53.50
53.40
51.66
7.731
51.78
47.01
28
25.81
FCF yield (avg)%
8.25
8.36
5.93
3.33
2.53
4.85
6.72
9.07
10.41
13.10
25.86
9.07
7.48
76
7.13
FCF margin%
16.13
18.67
21.48
21.07
21.73
23.63
22.93
23.67
23.86
23.09
24.86
23.63
22.33
82
0.797
FCF / Net incomex
1.944
2.274
2.530
3.033
3.113
3.430
3.383
3.829
3.993
4.422
1.614
3.829
3.248
60
12.47
ROIC%
23.17
24.94
22.15
24.01
22.01
21.79
23.38
21.49
21.64
22.53
3.18
21.79
22.34
74
28.42
Return on equity%
8.16
8.63
6.30
4.36
4.99
4.69
6.93
8.46
7.88
10.21
6.51
7.88
7.41
56
18.91
Return on assets%
9.41
9.42
6.71
9.08
9.04
9.41
6.69
7.04
9.65
12.49
16.69
9.41
9.24
42
2.23
EPS¥
0.55
0.57
0.63
0.70
0.72
0.76
0.75
0.81
0.78
0.78
2.36
1.47%
3.51%
—
9.35
EPS growth%
15.40
14.35
14.73
17.61
15.10
15.03
15.74
13.66
14.73
15.26
28.56
15.03
15.06
6
0.81
Bookvalue per sh¥
3.55
3.52
3.31
3.69
4.00
3.99
4.34
4.81
4.85
5.38
3.44
6.11%
3.99%
—
2.37
FCF per share¥
1.02
1.04
1.10
1.05
1.15
1.20
1.35
1.50
1.50
1.65
0.66
7.54%
4.65%
—
3.19
Dividend per sh¥
1.75
1.51
1.39
1.28
1.23
1.32
1.25
1.22
1.06
1.11
3.37
(2.02%)
(5.18%)
—
5.42
Div yield (avg)%
2.16
3.22
3.53
0.56
0.73
2.62
2.16
0.40
0.40
1.23
14.88
1.23
1.70
86
24.75
Payout ratio%
25.64
23.56
24.33
25.75
25.19
27.87
26.25
23.30
25.26
24.04
27.63
25.26
25.22
59
2.104
Shares (diluted)B
2.461
2.697
2.928
2.997
3.241
3.566
3.924
4.615
4.902
4.836
2.102
8.34%
7.05%
61
3.42
Buyback yield%
5.78
5.42
7.15
4.89
4.24
7.19
6.00
8.17
5.44
3.98
14.64
6.00
5.61
92
1.732
D/E ratiox
1.471
1.388
1.408
1.286
1.326
1.306
1.415
1.535
1.348
1.416
0.934
1.415
1.398
94
7.174
Enterprise value¥B
3.828
3.655
4.057
4.508
4.347
4.094
4.651
5.012
5.582
5.322
8.004
4.13%
3.11%
84
9.122
LT debt¥B
2.737
2.884
3.155
3.126
3.391
3.614
4.060
4.108
4.120
3.870
6.526
2.68%
2.93%
59
Revenue
¥7.953B
3.38%
1.00×
Cost of revenue
¥3.852B
3.44%
1.01×
Operating expenses
¥1.981B
3.72%
1.03×
Goodwill & intangibles
17.57%
Spread over hurdle
(0.56%)