5.410
Revenue¥B
11.24
12.30
13.03
13.69
14.44
15.14
16.36
17.28
18.55
19.44
5.946
6.12%
6.54%
45
3.03
Revenue growth%
14.95
17.16
15.43
16.09
16.59
14.52
16.81
18.52
20.93
20.81
17.39
18.52
16.70
49
21.56
Gross margin%
7.46
9.90
10.61
8.15
9.36
10.87
9.52
8.14
7.84
4.95
11.39
8.14
8.75
19
19.02
Operating margin%
29.76
30.60
32.25
33.94
32.41
30.56
32.24
34.20
31.96
30.20
7.25
31.96
32.10
29
14.44
Net margin%
11.67
13.44
11.04
10.79
11.08
13.58
12.01
9.85
9.53
8.35
21.67
9.85
11.06
23
20.99
P/E ratio (avg)x
24.75
23.62
23.99
21.44
21.42
21.67
20.32
21.04
21.64
21.50
7.433
21.50
21.57
20
32.38
EV/EBITx
17.25
17.49
18.31
19.48
22.13
24.73
25.43
26.07
27.37
30.64
13.20
26.07
23.43
75
23.56
FCF yield (avg)%
20.60
19.08
21.80
22.71
25.42
26.96
25.22
26.32
23.83
25.90
6.60
25.90
24.52
19
3.43
FCF margin%
6.96
7.65
7.66
6.43
9.36
9.04
7.06
7.60
9.32
11.16
22.40
9.04
7.66
56
0.488
FCF / Net incomex
1.331
1.305
1.316
1.236
1.299
1.407
1.231
1.192
1.306
1.431
1.068
1.306
1.305
88
28.58
ROIC%
8.10
8.35
9.08
11.40
8.98
9.65
7.27
8.00
7.22
8.41
20.62
8.00
8.38
58
18.87
Return on equity%
10.60
13.56
12.55
15.50
12.53
13.38
12.82
11.44
11.76
11.50
5.36
11.76
12.54
34
20.83
Return on assets%
14.70
16.69
13.69
16.14
16.46
14.55
15.87
18.71
21.05
20.40
23.68
18.71
16.30
39
0.22
EPS¥
0.55
0.56
0.55
0.58
0.68
0.65
0.77
0.79
0.78
0.90
0.24
5.88%
6.43%
—
2.56
EPS growth%
6.08
6.66
7.53
6.74
4.03
1.85
0.40
0.40
0.40
0.40
8.23
0.40
2.94
66
0.46
Bookvalue per sh¥
0.71
0.67
0.69
0.71
0.68
0.67
0.74
0.77
0.90
1.04
0.32
8.74%
4.79%
—
0.31
FCF per share¥
0.76
0.85
0.99
1.02
1.03
1.02
1.19
1.39
1.64
1.82
0.22
12.02%
10.16%
—
0.46
Dividend per sh¥
0.25
0.28
0.29
0.30
0.28
0.32
0.32
0.33
0.34
0.34
0.30
3.62%
4.22%
—
14.98
Div yield (avg)%
12.71
15.67
16.37
18.02
16.42
14.35
11.96
14.57
14.29
12.72
4.12
14.29
14.46
34
3.24
Payout ratio%
9.12
6.88
4.03
5.73
8.66
6.21
5.44
6.04
8.28
10.72
14.31
6.21
6.55
28
20.02
Shares (diluted)B
36.40
39.76
39.42
40.01
46.81
46.99
48.17
55.62
55.14
57.10
20.17
4.05%
5.98%
74
20.98
Buyback yield%
3.22
5.70
3.15
3.82
4.23
6.81
4.33
4.22
5.27
2.49
28.84
4.33
4.23
36
0.779
D/E ratiox
1.646
1.854
1.819
1.932
2.143
2.409
2.730
2.697
2.907
2.940
1.276
2.730
2.276
42
5.451
Enterprise value¥B
6.122
6.664
6.118
6.480
7.150
6.994
6.829
7.264
7.892
7.668
10.87
1.41%
3.25%
16
10.25
LT debt¥B
4.743
4.512
4.816
4.268
4.247
4.395
3.769
3.689
3.557
3.309
12.57
(4.87%)
(3.95%)
91
Revenue
¥19.44B
6.54%
1.00×
Cost of revenue
¥9.529B
6.85%
1.03×
Operating expenses
¥3.188B
5.91%
0.94×
Goodwill & intangibles
15.19%
Spread over hurdle
11.24%