1.544
Revenue¥B
2.299
2.507
2.671
2.916
3.165
3.450
3.644
3.919
4.211
4.495
1.670
7.27%
7.76%
46
12.16
Revenue growth%
9.83
7.97
7.17
7.24
5.05
2.41
0.40
2.39
1.84
0.40
25.83
1.84
3.73
19
28.46
Gross margin%
14.57
13.07
12.74
12.76
12.98
14.52
17.30
14.87
13.36
12.30
26.33
14.52
13.21
94
28.00
Operating margin%
9.04
7.94
10.87
13.58
12.77
11.22
14.19
17.10
14.34
16.76
22.04
14.34
13.18
9
17.41
Net margin%
7.14
8.78
9.18
9.75
10.15
12.34
12.71
12.97
10.85
11.33
17.53
12.34
10.50
42
30.66
P/E ratio (avg)x
24.86
23.86
27.43
26.96
30.55
35.30
34.25
36.87
42.27
43.45
37.36
36.87
32.40
83
23.18
EV/EBITx
26.90
26.88
26.44
25.73
25.44
29.14
30.14
34.76
40.91
47.73
16.16
34.76
28.02
59
26.74
FCF yield (avg)%
17.40
18.09
20.05
18.08
15.57
12.91
13.75
11.08
9.28
11.15
7.33
11.15
14.66
52
5.70
FCF margin%
19.84
16.93
18.38
21.00
18.60
18.15
18.48
20.40
22.16
23.61
4.55
20.40
19.22
54
1.256
FCF / Net incomex
1.148
1.301
1.287
1.342
1.376
1.375
1.435
1.342
1.516
1.537
1.507
1.435
1.359
25
12.82
ROIC%
0.40
0.40
0.40
2.71
2.60
0.61
2.67
4.89
4.96
4.86
13.44
4.86
2.64
83
3.12
Return on equity%
9.55
12.04
10.65
13.03
11.50
11.81
9.81
7.28
5.96
8.28
13.27
8.28
10.23
6
19.54
Return on assets%
27.18
29.17
28.53
25.58
25.93
28.84
27.19
28.65
28.04
28.10
23.32
28.10
28.07
49
3.17
EPS¥
4.23
4.41
4.36
4.48
4.66
4.44
4.89
4.47
4.35
4.24
3.53
(1.84%)
0.80%
—
4.59
EPS growth%
15.41
18.36
21.19
21.62
22.55
21.13
22.31
19.74
18.98
17.79
11.80
19.74
20.44
61
2.62
Bookvalue per sh¥
3.01
3.57
4.08
4.23
4.18
4.70
5.37
6.26
6.43
6.36
3.47
8.77%
7.43%
—
2.65
FCF per share¥
3.64
4.26
4.49
4.66
4.92
5.74
6.21
7.26
7.49
7.70
4.52
9.38%
8.23%
—
2.63
Dividend per sh¥
5.20
5.70
5.97
6.38
5.99
5.72
5.54
5.19
4.88
5.29
3.03
(2.47%)
(0.12%)
—
23.35
Div yield (avg)%
28.72
26.13
24.36
21.84
23.70
24.99
27.96
27.97
26.34
23.96
28.32
26.34
25.56
89
2.30
Payout ratio%
12.61
13.11
12.95
11.31
10.99
11.93
13.13
10.97
12.02
14.21
6.91
12.02
12.31
62
0.624
Shares (diluted)B
0.985
1.025
1.185
1.336
1.329
1.516
1.637
1.571
1.668
1.816
0.641
6.44%
7.15%
32
9.86
Buyback yield%
23.68
23.03
22.22
22.72
22.54
25.07
22.48
21.69
22.65
22.11
5.20
22.48
22.60
47
1.344
D/E ratiox
0.307
0.291
0.253
0.279
0.268
0.238
0.226
0.217
0.234
0.222
0.287
0.226
0.246
70
5.513
Enterprise value¥B
4.586
4.700
4.446
4.802
4.522
4.750
4.504
3.962
3.739
4.158
1.582
(1.67%)
(0.98%)
51
4.070
LT debt¥B
2.108
2.164
2.332
2.267
2.474
2.469
2.588
2.995
3.339
3.296
0.494
5.90%
6.16%
45
Revenue
¥4.495B
7.76%
1.00×
Cost of revenue
¥2.340B
7.49%
0.98×
Operating expenses
¥998.3M
8.51%
1.07×
Spread over hurdle
14.22%