5.648
Revenue¥B
33.02
34.69
35.89
37.80
39.49
40.44
42.71
43.44
44.09
45.80
6.219
3.01%
3.90%
94
24.81
Revenue growth%
16.44
18.28
20.00
20.91
21.01
21.84
20.71
20.48
20.82
21.23
16.04
20.82
20.77
29
27.03
Gross margin%
14.53
14.22
15.25
17.51
19.70
16.78
19.64
18.91
18.41
18.56
17.67
18.56
17.96
82
12.72
Operating margin%
7.58
8.14
5.39
8.07
8.67
5.68
3.44
4.66
3.15
4.96
27.30
4.66
5.54
61
25.33
Net margin%
2.65
2.41
2.65
3.15
5.28
7.16
8.51
5.78
4.69
3.83
21.76
5.78
4.26
29
21.44
P/E ratio (avg)x
35.74
33.85
31.35
28.39
28.67
31.02
27.73
29.99
30.14
30.74
35.49
30.14
30.44
40
9.186
EV/EBITx
15.67
15.89
15.33
13.31
12.41
12.24
11.96
13.03
13.20
13.10
29.44
13.03
13.15
22
10.84
FCF yield (avg)%
17.17
16.43
13.47
15.33
16.42
18.06
16.13
18.23
17.71
19.66
10.27
18.06
16.80
50
27.61
FCF margin%
16.29
16.84
18.12
16.25
13.70
13.90
16.06
15.35
15.59
17.52
24.93
15.59
16.16
60
1.123
FCF / Net incomex
2.156
2.452
2.517
2.657
2.766
3.253
3.253
3.559
3.850
4.489
0.824
3.559
3.009
45
7.14
ROIC%
10.32
13.02
12.08
11.85
9.75
8.30
8.28
8.07
8.07
9.54
21.76
8.28
9.64
65
12.14
Return on equity%
34.53
34.01
36.51
39.15
41.46
42.89
40.69
41.11
42.37
41.94
3.81
41.94
40.90
85
4.26
Return on assets%
18.59
20.50
21.93
24.20
23.62
25.58
26.20
24.92
24.60
23.75
23.48
24.92
23.97
83
4.08
EPS¥
9.07
8.13
9.06
9.55
8.91
8.46
7.60
7.88
8.86
7.93
4.22
(2.30%)
(1.57%)
—
12.22
EPS growth%
26.88
29.53
30.58
27.79
27.92
29.96
27.68
30.00
31.66
31.44
20.54
30.00
29.74
87
8.19
Bookvalue per sh¥
6.49
7.49
8.50
9.81
10.74
10.40
10.19
10.46
11.31
12.01
3.43
2.27%
6.35%
—
4.72
FCF per share¥
1.68
1.49
1.34
1.48
1.42
1.35
1.38
1.50
1.61
1.44
7.66
0.28%
(1.30%)
—
6.90
Dividend per sh¥
2.89
3.10
3.60
4.08
4.65
5.22
5.09
4.95
4.89
5.36
6.43
2.89%
6.07%
—
6.77
Div yield (avg)%
10.04
8.66
7.94
5.95
3.16
3.30
3.79
3.00
4.81
7.55
2.29
3.79
5.38
45
15.23
Payout ratio%
23.90
21.04
18.16
17.13
19.53
20.61
23.00
21.70
20.11
21.90
15.13
21.70
20.82
76
1.264
Shares (diluted)B
1.440
1.701
1.789
1.973
1.899
2.118
2.369
2.465
2.359
2.511
1.310
5.75%
6.27%
42
23.78
Buyback yield%
7.91
5.52
7.98
10.72
10.22
11.96
10.74
10.18
7.81
9.17
25.64
10.18
9.68
26
0.698
D/E ratiox
2.132
2.308
2.091
2.325
2.249
2.371
2.616
2.570
2.854
2.984
0.924
2.616
2.348
11
25.72
Enterprise value¥B
35.66
34.51
32.00
34.94
34.36
34.78
37.72
40.19
35.57
38.62
21.86
2.36%
0.61%
39
37.19
LT debt¥B
26.60
26.23
27.02
27.96
30.67
35.46
37.41
42.15
46.08
54.24
9.001
12.08%
9.17%
52
Revenue
¥45.80B
3.90%
1.00×
Cost of revenue
¥28.94B
3.91%
1.00×
Operating expenses
¥6.495B
3.69%
0.98×
Spread over hurdle
(0.70%)