2.189
Revenue¥B
6.442
6.862
7.310
7.477
7.776
8.054
8.218
8.454
8.887
9.449
2.292
3.97%
4.26%
31
25.25
Revenue growth%
10.36
9.24
9.41
10.27
10.65
10.06
8.44
7.33
8.03
10.00
8.95
8.44
9.70
30
27.75
Gross margin%
14.46
15.63
13.32
12.03
10.66
10.51
12.60
15.53
16.88
17.20
17.46
15.53
13.89
5
15.10
Operating margin%
26.98
28.26
28.72
25.98
25.56
25.08
23.85
21.94
20.29
20.51
8.33
21.94
25.32
51
8.51
Net margin%
2.62
3.86
5.45
8.19
7.06
4.92
7.04
7.56
6.84
5.84
6.94
6.84
6.34
35
30.46
P/E ratio (avg)x
11.88
11.97
13.33
13.63
14.05
15.35
15.15
15.61
14.55
15.98
25.07
15.35
14.30
17
24.17
EV/EBITx
29.70
32.68
36.57
41.56
49.15
59.54
63.57
74.57
88.87
101.2
15.80
74.57
54.35
45
24.63
FCF yield (avg)%
23.92
25.71
25.78
26.18
25.99
27.90
25.62
24.20
27.18
25.51
5.40
25.62
25.75
76
3.33
FCF margin%
7.87
6.66
8.99
6.30
7.90
7.54
8.86
7.98
6.88
5.25
6.35
7.54
7.70
28
0.138
FCF / Net incomex
0.805
0.910
0.906
1.009
1.136
1.224
1.317
1.407
1.651
1.610
0.626
1.407
1.180
15
25.33
ROIC%
22.65
20.48
20.43
18.47
17.06
17.97
15.02
15.84
16.73
15.88
29.75
15.88
17.51
70
25.30
Return on equity%
22.35
22.45
22.37
24.76
25.87
23.73
25.67
27.79
28.20
28.37
10.60
27.79
25.21
52
6.30
Return on assets%
24.46
27.34
29.57
29.18
27.17
26.82
26.66
24.94
26.53
24.49
22.97
26.53
26.74
52
1.54
EPS¥
1.50
1.57
1.61
1.77
1.69
1.48
1.51
1.36
1.18
1.10
1.66
(8.25%)
(3.97%)
—
19.34
EPS growth%
4.39
4.65
4.03
3.51
6.19
3.51
2.93
0.46
0.40
0.40
24.67
0.46
3.51
15
1.90
Bookvalue per sh¥
3.34
3.94
4.19
4.30
4.94
5.66
6.72
6.61
6.76
6.61
1.35
6.02%
8.34%
—
1.06
FCF per share¥
3.26
3.24
3.50
3.94
3.55
3.75
4.12
3.87
3.59
3.79
0.82
1.32%
1.91%
—
1.46
Dividend per sh¥
0.59
0.58
0.55
0.55
0.58
0.59
0.58
0.58
0.56
0.53
0.57
(1.74%)
(0.02%)
—
22.93
Div yield (avg)%
24.93
26.35
28.37
27.47
28.78
30.00
30.43
32.00
31.42
29.10
5.14
30.43
28.94
62
14.40
Payout ratio%
20.88
22.86
21.54
21.19
23.99
25.41
28.11
28.93
31.76
33.76
29.73
28.93
24.70
35
2.735
Shares (diluted)B
2.912
3.077
3.289
3.231
3.052
3.330
3.211
3.606
3.870
3.736
2.735
4.12%
3.78%
54
29.81
Buyback yield%
7.46
8.30
6.76
7.26
5.52
3.49
3.45
5.04
2.16
4.24
2.09
3.49
5.28
13
1.085
D/E ratiox
0.776
0.861
0.944
1.066
1.009
1.074
1.082
1.086
1.170
1.133
1.282
1.086
1.070
66
10.43
Enterprise value¥B
3.157
3.666
3.797
4.016
4.691
5.271
5.156
5.061
5.109
5.879
7.019
4.62%
6.73%
73
12.11
LT debt¥B
10.40
10.53
10.16
10.47
11.71
12.91
14.44
16.27
19.24
18.62
10.35
9.71%
6.84%
59
Revenue
¥9.449B
4.26%
1.00×
Cost of revenue
¥6.614B
4.26%
1.00×
Operating expenses
¥2.117B
4.03%
0.98×
Goodwill & intangibles
16.38%
Spread over hurdle
18.21%