3.940
Revenue¥B
4.395
4.645
4.815
5.042
5.147
5.287
5.571
5.756
5.917
6.099
4.393
3.45%
3.83%
59
20.74
Revenue growth%
10.62
11.14
12.68
14.47
17.17
15.09
16.17
14.47
15.21
13.84
18.09
15.09
14.47
62
22.04
Gross margin%
7.15
6.44
7.52
8.83
8.20
11.17
10.64
8.34
11.07
12.76
27.20
11.07
8.59
75
16.62
Operating margin%
18.12
20.26
21.40
21.27
23.43
22.43
25.03
25.55
25.88
23.49
2.18
25.03
22.93
25
23.84
Net margin%
25.06
26.96
27.76
25.15
26.48
23.90
22.89
19.96
21.85
22.98
27.26
22.89
24.48
58
17.58
P/E ratio (avg)x
25.50
26.89
26.29
27.54
28.41
27.41
29.38
27.92
25.22
25.56
16.89
27.41
27.15
30
6.957
EV/EBITx
22.89
23.90
24.22
27.00
26.84
26.75
28.29
29.53
27.95
33.02
32.32
28.29
26.92
76
5.99
FCF yield (avg)%
3.78
6.16
7.80
7.28
7.23
5.00
6.24
7.23
8.23
7.06
9.10
7.06
7.15
26
20.18
FCF margin%
5.53
2.81
5.24
4.73
4.25
4.01
1.06
2.56
5.39
2.92
2.37
2.92
4.13
9
1.327
FCF / Net incomex
0.557
0.581
0.600
0.665
0.599
0.561
0.542
0.543
0.551
0.495
0.371
0.543
0.559
10
12.14
ROIC%
12.92
15.58
15.52
15.22
16.08
17.07
16.50
17.56
17.19
20.11
16.11
17.19
16.29
34
25.83
Return on equity%
16.08
14.89
13.05
11.31
13.41
13.24
15.77
12.80
10.97
10.94
17.60
12.80
13.15
9
15.73
Return on assets%
5.11
5.28
5.35
2.39
5.17
5.09
3.77
6.02
5.95
8.57
18.28
5.95
5.23
75
3.91
EPS¥
7.74
8.77
9.69
9.28
10.73
11.02
12.40
12.08
14.25
16.76
4.16
9.33%
7.96%
—
14.08
EPS growth%
9.25
6.91
8.24
10.72
10.03
10.53
10.10
7.57
10.29
9.51
20.73
10.10
9.77
79
2.30
Bookvalue per sh¥
10.12
9.81
10.09
9.71
9.03
10.17
11.24
10.88
11.04
10.20
3.75
2.47%
1.50%
—
1.63
FCF per share¥
3.58
3.27
3.52
3.16
3.42
3.06
3.28
3.39
2.98
3.12
1.53
(1.84%)
(1.41%)
—
1.26
Dividend per sh¥
3.71
3.15
3.03
3.08
3.23
2.89
2.91
2.61
2.39
2.55
6.53
(4.62%)
(4.94%)
—
15.98
Div yield (avg)%
21.39
22.18
24.60
24.92
26.35
24.52
27.29
29.96
31.37
31.21
12.46
29.96
25.63
56
14.89
Payout ratio%
26.65
26.57
24.40
25.21
24.77
27.72
27.52
27.41
24.98
26.12
14.97
27.41
26.34
15
0.534
Shares (diluted)B
0.649
0.756
0.868
0.878
1.011
0.967
0.935
1.043
1.165
1.219
0.531
3.81%
6.75%
22
21.60
Buyback yield%
0.40
0.56
2.49
3.66
3.42
5.11
7.58
9.56
12.55
14.29
12.37
9.56
4.38
63
1.234
D/E ratiox
1.384
1.473
1.590
1.435
1.592
1.720
1.845
1.851
1.659
1.510
0.357
1.720
1.591
80
4.637
Enterprise value¥B
9.946
11.48
12.72
12.33
14.01
14.51
16.54
18.78
20.39
23.27
5.304
10.68%
10.50%
89
3.211
LT debt¥B
6.128
6.525
6.491
6.499
6.890
7.058
7.413
8.185
8.290
9.885
2.880
7.49%
5.79%
35
Revenue
¥6.099B
3.83%
1.00×
Cost of revenue
¥4.037B
3.85%
1.00×
Operating expenses
¥1.122B
4.04%
1.02×
Spread over hurdle
(0.69%)