2.344
Revenue¥B
2.695
2.870
3.104
3.373
3.558
3.880
4.092
4.376
4.687
4.949
2.429
6.82%
7.19%
51
15.55
Revenue growth%
9.30
8.37
8.25
9.77
7.53
6.25
8.10
9.12
9.09
6.68
20.70
8.10
8.31
66
2.94
Gross margin%
10.15
8.48
8.28
7.82
8.29
5.77
4.65
7.13
4.18
4.88
9.35
4.88
7.48
87
16.84
Operating margin%
18.64
20.21
20.70
18.61
18.42
17.21
15.17
14.97
15.15
12.53
15.41
15.15
17.81
45
29.23
Net margin%
17.21
18.08
18.94
16.67
18.04
15.92
14.81
12.55
12.65
12.21
10.07
12.65
16.29
13
15.17
P/E ratio (avg)x
18.68
20.99
21.44
24.31
24.42
25.47
26.78
30.12
34.28
35.98
18.17
30.12
24.95
83
17.43
EV/EBITx
17.42
20.02
21.42
23.74
27.18
31.35
33.17
37.57
43.05
46.24
26.99
37.57
29.27
73
23.30
FCF yield (avg)%
24.59
26.30
24.84
26.52
24.62
26.81
28.54
26.31
28.12
28.64
23.43
28.12
26.42
30
26.85
FCF margin%
3.71
0.96
0.40
0.40
0.40
0.40
0.40
1.58
0.40
0.40
11.92
0.40
0.40
75
1.611
FCF / Net incomex
0.339
0.307
0.287
0.256
0.243
0.214
0.210
0.187
0.183
0.160
0.799
0.187
0.229
22
22.43
ROIC%
2.17
4.57
2.88
5.55
7.13
8.88
10.17
8.85
6.19
3.28
18.17
8.85
5.87
43
9.05
Return on equity%
28.20
27.48
26.89
24.64
24.12
21.60
19.75
19.25
17.21
14.70
6.86
19.25
22.86
91
9.21
Return on assets%
16.36
17.39
15.56
15.18
14.74
12.92
14.64
16.87
18.37
20.12
14.28
16.87
15.96
52
1.24
EPS¥
2.05
1.95
1.73
1.79
1.61
1.48
1.54
1.38
1.49
1.53
1.38
(0.98%)
(1.98%)
—
17.03
EPS growth%
13.82
14.11
16.13
16.94
17.26
14.36
17.33
18.35
20.50
20.79
26.88
18.35
17.10
87
0.97
Bookvalue per sh¥
0.49
0.51
0.59
0.67
0.64
0.73
0.74
0.80
0.81
0.77
2.32
3.75%
4.19%
—
0.79
FCF per share¥
1.22
1.36
1.48
1.65
1.71
1.56
1.64
1.78
1.76
1.74
1.02
0.39%
4.15%
—
1.45
Dividend per sh¥
2.50
2.84
2.70
2.46
2.41
2.63
2.84
2.67
2.58
2.68
2.29
2.17%
2.09%
—
13.47
Div yield (avg)%
25.88
23.68
26.21
23.26
20.72
21.88
20.14
20.12
17.31
16.49
29.84
20.12
21.30
69
17.36
Payout ratio%
12.38
10.05
8.30
10.21
9.73
7.97
8.53
9.21
8.08
6.09
25.97
8.08
8.87
57
0.696
Shares (diluted)B
0.852
0.865
0.962
1.099
1.245
1.288
1.398
1.459
1.394
1.302
0.687
0.91%
5.00%
95
24.24
Buyback yield%
21.99
21.24
21.10
19.39
18.75
17.91
16.19
14.34
15.52
13.94
27.98
15.52
18.33
27
0.454
D/E ratiox
0.963
1.022
1.008
1.114
1.161
1.237
1.114
1.076
1.162
1.186
1.785
1.162
1.114
60
3.457
Enterprise value¥B
3.513
3.612
3.650
4.068
3.906
3.999
4.224
4.798
4.492
4.595
0.422
3.30%
3.06%
47
1.790
LT debt¥B
2.950
3.223
3.083
3.478
3.508
4.105
4.718
4.665
5.063
5.526
3.926
9.51%
7.17%
22
Revenue
¥4.949B
7.19%
1.00×
Cost of revenue
¥3.155B
7.64%
1.04×
Operating expenses
¥899.7M
6.46%
0.93×
Spread over hurdle
18.44%