0.349
Revenue¥B
3.036
3.228
3.365
3.583
3.802
3.980
4.125
4.255
4.391
4.642
0.376
4.07%
4.76%
12
23.03
Revenue growth%
1.40
4.39
3.28
4.99
5.44
7.56
10.21
9.92
8.48
7.22
4.20
8.48
6.33
18
8.36
Gross margin%
14.56
15.07
17.17
19.44
21.27
21.16
20.00
22.21
22.28
20.17
14.41
21.16
20.08
67
23.91
Operating margin%
26.88
27.17
28.96
26.39
23.55
24.21
26.02
28.58
31.43
31.91
18.08
28.58
27.03
41
27.16
Net margin%
3.49
5.82
3.58
1.62
0.40
0.87
1.09
0.40
0.40
1.44
6.84
0.87
1.27
68
6.514
P/E ratio (avg)x
10.88
12.19
12.32
13.76
13.27
15.23
14.22
15.54
15.41
14.98
21.61
15.23
13.99
24
36.10
EV/EBITx
26.38
29.62
31.67
30.70
35.00
35.32
42.08
48.95
56.46
56.71
26.24
48.95
35.16
40
3.21
FCF yield (avg)%
24.72
26.11
27.26
26.99
27.25
28.46
26.98
29.71
30.38
32.34
17.78
29.71
27.26
51
14.03
FCF margin%
17.92
19.07
20.83
19.19
22.08
23.59
25.64
26.39
29.21
29.81
3.10
26.39
22.84
25
0.531
FCF / Net incomex
1.830
1.705
1.775
1.955
2.037
2.147
2.047
2.029
1.978
2.105
0.797
2.047
2.003
72
16.00
ROIC%
8.75
8.08
8.87
10.61
11.60
14.35
14.22
11.91
10.93
12.66
16.87
12.66
11.27
11
17.55
Return on equity%
19.77
20.35
20.30
22.43
23.67
25.76
24.13
25.34
25.13
23.92
4.73
25.13
23.80
25
29.95
Return on assets%
10.89
12.40
12.58
14.34
11.61
14.20
14.64
12.53
15.40
13.75
28.30
14.20
13.17
9
0.77
EPS¥
1.68
1.58
1.67
1.87
1.78
1.92
1.90
1.91
2.06
2.07
0.82
3.07%
1.37%
—
6.29
EPS growth%
2.49
0.98
2.31
1.44
1.70
0.54
0.40
2.53
0.40
2.26
19.30
0.54
1.57
27
0.38
Bookvalue per sh¥
1.24
1.33
1.27
1.12
1.22
1.04
0.89
0.93
0.98
1.07
0.98
(2.53%)
(1.87%)
—
0.94
FCF per share¥
0.68
0.72
0.69
0.63
0.66
0.64
0.70
0.70
0.72
0.75
1.46
2.57%
0.76%
—
1.22
Dividend per sh¥
0.87
0.91
1.04
1.00
1.10
1.14
1.24
1.39
1.46
1.49
0.42
6.28%
4.83%
—
21.94
Div yield (avg)%
24.92
27.87
27.33
25.48
26.40
28.92
30.05
29.30
27.55
25.61
3.59
28.92
27.44
62
18.13
Payout ratio%
27.17
24.40
26.64
27.92
27.46
28.23
26.75
27.95
28.53
27.84
25.61
27.95
27.65
82
0.920
Shares (diluted)B
1.008
0.991
1.093
1.177
1.323
1.476
1.624
1.756
1.798
1.876
0.959
7.24%
5.49%
31
25.77
Buyback yield%
4.62
7.53
7.00
5.13
8.09
8.43
9.49
9.19
6.38
7.45
3.34
8.43
7.49
20
0.282
D/E ratiox
2.395
2.652
2.831
2.874
3.092
3.577
3.734
3.606
3.580
3.662
0.689
3.606
3.334
38
3.387
Enterprise value¥B
2.846
2.995
2.827
3.248
3.430
3.732
3.611
3.787
3.686
3.986
2.651
3.05%
2.79%
70
3.215
LT debt¥B
0.246
0.270
0.286
0.310
0.298
0.325
0.307
0.337
0.368
0.379
1.850
4.90%
5.18%
43
Revenue
¥4.642B
4.76%
1.00×
Cost of revenue
¥2.818B
4.74%
1.00×
Operating expenses
¥1.087B
5.04%
1.03×
Spread over hurdle
54.66%