3.137
Revenue¥B
2.003
2.153
2.350
2.571
2.742
2.887
3.154
3.456
3.720
3.906
3.320
7.34%
7.63%
8
24.34
Revenue growth%
2.30
2.39
1.55
0.40
0.40
2.03
2.82
1.24
0.40
1.61
5.17
1.61
1.58
60
12.05
Gross margin%
16.06
17.32
16.26
13.37
12.69
12.64
13.11
13.40
13.03
10.15
19.80
13.03
13.24
93
7.93
Operating margin%
7.73
7.59
7.28
9.42
12.02
10.14
9.86
7.05
5.90
4.56
24.19
7.05
7.66
20
28.02
Net margin%
3.60
3.87
1.15
1.07
3.51
2.51
0.40
0.40
0.40
0.40
18.69
0.40
1.11
59
18.25
P/E ratio (avg)x
11.94
11.69
10.65
11.45
12.13
12.14
13.75
14.62
15.91
16.01
35.02
14.62
12.14
14
10.93
EV/EBITx
22.50
21.21
22.81
23.41
23.59
23.58
23.73
25.38
23.33
21.31
11.67
23.58
23.37
17
9.57
FCF yield (avg)%
29.80
30.70
32.64
33.00
31.84
29.96
29.93
29.85
28.56
28.07
3.93
29.85
29.94
72
26.07
FCF margin%
21.02
19.54
16.97
18.73
18.14
16.88
14.14
12.31
9.61
8.33
11.15
12.31
16.92
69
0.182
FCF / Net incomex
0.480
0.513
0.586
0.670
0.646
0.722
0.775
0.762
0.800
0.887
1.447
0.775
0.696
87
23.57
ROIC%
21.83
21.93
24.59
24.82
24.58
23.26
23.58
21.16
23.50
23.60
13.54
23.50
23.54
79
3.11
Return on equity%
20.21
18.31
19.51
18.35
17.35
17.86
17.05
15.71
13.11
12.37
26.13
15.71
17.60
30
7.35
Return on assets%
11.07
11.84
12.99
11.04
10.32
10.86
10.76
13.56
15.27
14.94
16.94
13.56
11.46
9
0.55
EPS¥
2.10
2.31
2.34
2.30
2.35
2.67
2.73
3.13
3.12
3.10
0.56
5.72%
4.44%
—
11.06
EPS growth%
17.52
14.96
12.80
12.52
12.52
11.73
12.77
12.85
14.15
13.99
14.75
12.85
12.83
58
1.46
Bookvalue per sh¥
1.91
1.84
1.86
1.85
1.89
1.85
1.84
2.11
2.40
2.31
1.00
4.06%
2.75%
—
2.07
FCF per share¥
0.48
0.49
0.53
0.51
0.49
0.42
0.44
0.37
0.35
0.35
1.97
(6.41%)
(3.97%)
—
1.92
Dividend per sh¥
1.31
1.45
1.39
1.29
1.34
1.53
1.76
1.82
1.79
2.04
1.58
8.80%
5.92%
—
6.31
Div yield (avg)%
13.14
15.28
18.08
21.01
20.59
18.68
19.76
21.95
24.68
26.52
23.60
21.95
20.17
46
20.54
Payout ratio%
25.37
27.63
30.06
27.45
27.39
29.56
32.41
31.51
29.15
28.13
19.73
29.56
28.64
58
0.376
Shares (diluted)B
0.573
0.561
0.642
0.653
0.716
0.830
0.966
1.047
1.033
1.215
0.393
11.15%
7.73%
69
8.77
Buyback yield%
15.37
12.90
14.19
12.28
11.36
10.28
7.91
10.86
10.44
12.15
27.80
10.44
11.75
38
0.834
D/E ratiox
1.518
1.626
1.753
1.833
1.862
1.754
1.639
1.693
1.785
1.857
0.251
1.754
1.753
78
0.658
Enterprise value¥B
4.444
4.211
4.595
5.168
5.137
5.704
6.170
6.757
7.901
8.522
1.026
10.65%
7.87%
95
0.152
LT debt¥B
2.213
2.072
2.317
2.265
2.229
2.548
2.365
2.562
2.664
2.759
1.159
4.36%
3.12%
45
Revenue
¥3.906B
7.63%
1.00×
Cost of revenue
¥2.255B
7.48%
0.99×
Operating expenses
¥404.0M
7.38%
0.98×
Goodwill & intangibles
19.83%
Spread over hurdle
(1.55%)