6.012
Revenue¥B
4.555
4.952
5.331
5.901
6.330
6.804
7.469
8.200
8.887
9.711
6.567
8.94%
8.51%
91
15.59
Revenue growth%
11.24
10.93
10.32
10.26
7.72
6.61
8.67
6.37
4.37
5.58
21.99
6.37
8.19
84
16.25
Gross margin%
7.36
6.04
8.57
9.72
12.25
10.25
13.07
15.81
16.86
19.75
10.66
15.81
11.25
10
16.89
Operating margin%
18.77
19.25
20.01
19.40
20.99
21.89
22.84
24.86
22.94
24.62
22.67
22.94
21.44
67
6.42
Net margin%
16.57
17.66
18.41
17.17
15.75
14.19
13.32
13.21
13.20
14.32
3.03
13.32
15.04
52
25.14
P/E ratio (avg)x
8.031
7.386
7.028
6.070
6.197
6.700
7.211
6.560
6.844
7.399
36.18
6.844
6.936
51
7.238
EV/EBITx
17.59
16.78
17.26
15.11
16.03
16.56
14.80
14.71
14.67
15.81
21.66
14.80
15.92
27
6.73
FCF yield (avg)%
13.47
16.41
16.53
13.72
12.39
10.28
12.20
10.57
11.78
8.87
26.93
10.57
12.30
79
13.68
FCF margin%
22.30
22.91
25.44
25.72
22.85
22.48
22.89
24.57
25.31
23.41
20.58
23.41
23.16
88
1.550
FCF / Net incomex
1.320
1.377
1.328
1.360
1.378
1.496
1.492
1.552
1.541
1.595
1.466
1.541
1.435
70
14.08
ROIC%
22.88
20.61
21.09
20.27
18.50
17.31
16.03
13.81
16.53
18.98
24.01
16.53
18.74
13
25.48
Return on equity%
8.73
10.16
8.98
10.38
13.34
15.28
16.79
19.17
16.22
13.33
21.42
16.22
13.33
27
25.21
Return on assets%
1.71
4.36
2.94
1.17
0.61
2.34
4.38
2.92
0.40
0.40
26.77
2.34
2.02
69
2.57
EPS¥
2.97
3.11
3.31
2.98
3.02
3.31
3.51
3.55
3.14
2.96
2.85
(0.42%)
(0.67%)
—
24.36
EPS growth%
28.85
26.53
28.32
27.66
29.28
31.73
33.90
32.54
33.89
35.76
22.29
33.89
30.51
82
1.25
Bookvalue per sh¥
2.57
2.83
2.61
2.89
3.21
3.41
3.72
4.00
4.31
4.06
2.91
4.81%
3.68%
—
1.43
FCF per share¥
1.51
1.61
1.50
1.37
1.38
1.47
1.56
1.64
1.60
1.63
2.52
3.47%
1.63%
—
2.33
Dividend per sh¥
1.01
1.04
0.96
0.99
0.89
0.80
0.75
0.68
0.62
0.61
2.67
(7.38%)
(5.69%)
—
8.56
Div yield (avg)%
27.46
25.38
26.44
28.52
29.46
29.51
31.95
34.20
31.30
32.02
23.87
31.95
29.48
20
28.84
Payout ratio%
15.26
14.90
16.04
14.62
11.97
14.74
14.40
16.51
14.95
16.41
19.90
14.95
14.92
83
1.314
Shares (diluted)B
1.401
1.396
1.469
1.240
1.080
1.039
1.083
1.058
1.145
1.064
1.299
(0.30%)
(2.06%)
42
26.87
Buyback yield%
7.69
5.90
8.37
10.11
12.83
11.31
8.33
7.51
4.82
6.26
15.56
7.51
8.01
89
1.494
D/E ratiox
0.213
0.233
0.248
0.280
0.305
0.325
0.352
0.345
0.358
0.395
1.684
0.352
0.315
56
8.475
Enterprise value¥B
11.50
11.73
11.47
12.69
14.31
15.02
16.05
17.60
17.96
17.60
8.156
4.23%
5.58%
94
4.292
LT debt¥B
1.939
2.035
2.363
2.648
3.020
3.198
3.716
3.773
4.362
4.271
3.863
7.18%
8.95%
41
Revenue
¥9.711B
8.51%
1.00×
Cost of revenue
¥6.584B
8.37%
0.99×
Operating expenses
¥1.960B
9.03%
1.05×
Goodwill & intangibles
16.29%
Spread over hurdle
(1.43%)