4.754
Revenue¥B
4.448
4.729
5.044
5.469
5.892
6.208
6.674
7.175
7.829
8.438
4.873
7.45%
7.22%
54
28.00
Revenue growth%
26.12
26.10
26.28
23.77
25.97
23.12
20.36
20.32
22.37
20.54
2.66
20.54
23.45
22
8.72
Gross margin%
15.29
16.60
16.54
14.37
15.19
17.84
19.31
18.68
16.54
17.80
15.97
17.84
16.57
31
20.06
Operating margin%
1.83
2.98
1.57
0.77
2.20
4.20
1.21
2.43
0.40
0.40
25.15
1.21
1.70
73
16.68
Net margin%
10.07
8.10
9.38
9.48
8.08
8.60
7.07
9.72
10.68
8.00
19.48
8.60
8.99
95
19.21
P/E ratio (avg)x
22.01
20.57
20.12
18.47
19.93
18.94
20.72
20.97
18.18
16.05
27.16
18.94
20.03
84
18.73
EV/EBITx
17.81
16.52
15.80
15.68
16.90
18.19
16.54
15.70
16.71
17.22
37.37
16.71
16.62
41
10.34
FCF yield (avg)%
7.10
6.82
6.11
8.67
9.92
9.95
8.31
6.71
3.85
5.03
19.31
6.71
6.96
42
6.65
FCF margin%
3.73
3.60
4.62
4.86
6.01
6.75
8.37
7.33
9.49
11.97
20.19
8.37
6.38
43
1.148
FCF / Net incomex
0.742
0.719
0.725
0.686
0.626
0.578
0.514
0.563
0.539
0.575
0.398
0.563
0.602
18
10.87
ROIC%
11.09
13.26
15.40
12.87
10.22
9.62
12.48
14.80
15.36
13.45
10.53
13.45
13.06
20
8.66
Return on equity%
27.56
26.74
27.79
26.23
25.26
26.79
29.41
27.53
28.27
29.13
11.95
28.27
27.54
15
16.66
Return on assets%
18.67
16.29
17.88
15.25
18.21
18.79
18.54
19.71
21.76
22.92
4.17
19.71
18.60
8
0.95
EPS¥
1.05
0.97
0.95
0.87
0.76
0.68
0.61
0.57
0.59
0.64
0.98
(3.56%)
(5.69%)
—
15.20
EPS growth%
27.79
27.64
27.49
25.23
25.59
28.51
26.92
25.12
27.94
28.04
6.06
27.94
27.57
36
0.18
Bookvalue per sh¥
1.29
1.39
1.56
1.61
1.72
1.70
2.00
1.98
2.32
2.55
0.31
8.10%
9.07%
—
0.29
FCF per share¥
1.65
1.63
1.92
2.17
2.53
2.56
2.53
2.80
3.16
3.19
1.18
4.81%
6.92%
—
0.30
Dividend per sh¥
1.13
1.20
1.26
1.18
1.13
1.08
1.05
1.05
1.05
1.05
1.24
(1.49%)
(1.39%)
—
24.26
Div yield (avg)%
21.52
23.56
23.00
25.91
28.87
28.79
30.94
28.73
31.61
31.58
20.40
30.94
28.76
38
3.84
Payout ratio%
20.18
23.07
20.60
20.28
22.00
21.60
23.47
22.82
20.89
18.62
3.79
21.60
21.24
35
3.337
Shares (diluted)B
4.885
5.659
5.416
5.903
6.843
7.538
7.795
8.982
9.493
10.99
3.425
9.93%
9.50%
86
2.13
Buyback yield%
7.98
9.43
7.40
9.10
8.27
7.32
4.91
7.21
8.07
6.19
21.71
7.21
7.69
94
0.342
D/E ratiox
2.559
2.677
2.898
2.726
3.068
3.152
3.239
3.626
3.561
3.938
0.151
3.561
3.110
15
6.000
Enterprise value¥B
3.681
4.237
4.548
4.745
5.192
5.466
5.583
5.966
5.709
6.236
1.562
3.73%
6.01%
89
4.893
LT debt¥B
5.661
5.230
5.551
5.339
4.970
4.760
5.106
5.072
4.722
5.042
6.910
0.29%
(2.03%)
24
Revenue
¥8.438B
7.22%
1.00×
Cost of revenue
¥5.557B
7.33%
1.01×
Operating expenses
¥1.386B
7.18%
1.00×
Goodwill & intangibles
18.41%
Spread over hurdle
45.12%