4.405
Revenue¥B
3.743
3.962
4.049
4.291
4.458
4.612
4.687
4.932
5.177
5.447
4.584
4.09%
4.05%
8
29.59
Revenue growth%
19.46
21.02
22.59
23.20
23.26
21.60
23.70
20.94
20.99
21.07
24.40
21.07
21.34
83
17.80
Gross margin%
27.54
25.32
23.77
22.22
20.97
22.03
19.15
22.02
22.64
24.16
4.07
22.03
22.43
79
29.82
Operating margin%
23.16
25.56
22.68
24.49
26.97
24.90
25.01
25.32
26.36
24.03
12.96
25.01
24.95
54
25.03
Net margin%
19.73
22.06
22.57
22.60
23.52
25.99
24.57
23.96
25.01
25.20
23.09
25.01
23.74
93
6.628
P/E ratio (avg)x
27.70
31.46
33.12
29.83
32.19
30.80
32.29
35.20
32.96
32.96
14.81
32.96
32.24
13
29.10
EV/EBITx
45.55
47.35
44.96
44.24
43.96
46.17
52.81
57.75
57.00
59.91
6.420
57.00
46.76
69
25.65
FCF yield (avg)%
11.94
14.88
17.09
16.54
16.61
17.04
16.46
13.70
16.28
15.82
15.66
16.28
16.37
9
16.16
FCF margin%
11.25
13.69
13.17
12.00
12.31
11.32
11.63
10.85
10.96
10.30
4.31
10.96
11.48
87
1.261
FCF / Net incomex
0.138
0.129
0.111
0.103
0.093
0.095
0.099
0.094
0.089
0.083
1.574
0.094
0.097
23
2.72
ROIC%
24.77
21.93
24.52
25.64
24.76
24.02
21.51
19.61
17.96
19.68
25.07
19.68
22.98
35
26.64
Return on equity%
35.21
37.85
39.50
40.32
40.90
41.56
41.69
42.50
43.12
44.48
18.52
42.50
41.23
9
29.19
Return on assets%
28.43
27.65
25.66
22.90
23.77
21.29
21.62
19.45
21.25
23.60
13.42
21.29
23.25
6
0.39
EPS¥
1.39
1.27
1.37
1.31
1.41
1.26
1.34
1.40
1.45
1.26
0.42
(2.26%)
(1.99%)
—
6.95
EPS growth%
4.07
1.11
0.40
2.04
3.37
3.97
1.42
2.59
3.71
1.82
2.57
2.59
2.31
54
0.88
Bookvalue per sh¥
2.30
2.75
2.85
3.22
3.59
3.99
4.49
5.32
5.78
6.81
1.75
13.63%
11.90%
—
1.16
FCF per share¥
1.36
1.44
1.44
1.49
1.64
1.72
1.70
1.80
1.95
2.15
1.48
5.64%
5.06%
—
2.04
Dividend per sh¥
1.33
1.43
1.66
1.89
2.00
2.33
2.23
2.14
2.39
2.83
0.94
7.17%
8.70%
—
16.05
Div yield (avg)%
9.80
8.73
10.55
10.93
9.19
8.25
5.94
3.14
3.95
2.90
4.65
3.95
8.49
40
18.74
Payout ratio%
6.80
8.52
8.09
6.46
6.35
6.42
3.69
3.95
3.97
6.48
15.10
3.97
6.44
86
1.903
Shares (diluted)B
2.075
2.034
2.253
2.410
2.510
2.800
3.142
3.469
3.643
3.814
1.863
8.73%
6.70%
76
27.06
Buyback yield%
6.02
7.45
6.12
4.94
4.09
2.73
0.40
1.48
4.43
4.27
2.90
2.73
4.35
31
0.210
D/E ratiox
0.239
0.273
0.260
0.246
0.262
0.241
0.275
0.268
0.244
0.265
1.212
0.265
0.261
69
3.838
Enterprise value¥B
4.631
4.276
4.593
4.797
4.421
5.083
5.512
5.655
6.435
6.471
0.936
7.92%
4.33%
29
1.263
LT debt¥B
5.446
5.587
5.875
6.553
6.614
6.765
7.962
8.143
8.998
10.79
3.091
10.28%
6.91%
30
Revenue
¥5.447B
4.05%
1.00×
Cost of revenue
¥2.586B
3.76%
0.97×
Operating expenses
¥960.8M
4.42%
1.04×
Goodwill & intangibles
16.04%
Spread over hurdle
52.90%