1.969
Revenue¥B
2.501
2.632
2.832
3.044
3.256
3.486
3.699
3.997
4.251
4.581
2.027
7.07%
6.70%
51
18.59
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.74
0.40
0.96
2.73
1.46
3.97
0.96
0.40
14
9.20
Gross margin%
21.47
23.08
23.22
20.36
22.51
20.54
18.15
19.08
20.89
23.64
18.15
20.54
21.18
47
2.99
Operating margin%
27.24
27.02
24.11
25.14
24.36
25.63
28.03
30.96
28.56
28.73
13.10
28.56
27.13
80
7.93
Net margin%
15.10
12.12
14.39
11.85
9.83
8.67
7.64
8.09
10.47
11.75
7.14
8.67
11.11
72
6.840
P/E ratio (avg)x
25.97
27.96
29.64
31.04
34.88
37.00
35.46
38.32
38.42
42.02
26.13
38.32
35.17
6
11.67
EV/EBITx
21.63
22.72
25.82
27.02
27.45
31.77
33.79
37.72
41.62
46.15
17.76
37.72
29.61
58
28.23
FCF yield (avg)%
0.40
3.20
0.64
1.60
3.93
2.52
3.62
3.18
1.62
1.43
15.37
2.52
2.07
75
3.77
FCF margin%
7.87
8.47
9.25
10.92
10.60
12.63
10.09
7.95
9.66
9.69
9.19
9.69
9.67
52
0.692
FCF / Net incomex
2.692
2.876
3.341
4.008
4.522
4.869
5.322
5.914
6.771
7.730
1.428
5.914
4.695
94
28.13
ROIC%
4.91
3.88
1.00
0.40
2.05
3.66
5.87
3.90
2.39
3.95
29.29
3.90
3.77
37
16.66
Return on equity%
6.34
6.73
6.45
5.97
5.23
2.85
2.44
1.64
4.25
3.89
14.33
2.85
4.74
72
15.21
Return on assets%
10.77
11.06
11.28
8.37
10.43
10.88
12.71
15.16
18.10
18.89
29.32
15.16
11.17
55
0.12
EPS¥
0.30
0.34
0.33
0.34
0.35
0.38
0.40
0.47
0.48
0.54
0.13
9.15%
5.58%
—
19.02
EPS growth%
24.41
22.26
20.18
21.97
23.93
25.06
25.78
25.39
26.80
27.11
18.51
25.78
24.73
78
0.50
Bookvalue per sh¥
0.16
0.15
0.15
0.14
0.15
0.16
0.15
0.16
0.15
0.17
0.13
1.62%
0.96%
—
0.42
FCF per share¥
0.26
0.28
0.25
0.26
0.25
0.24
0.26
0.29
0.32
0.32
0.20
5.09%
2.51%
—
0.43
Dividend per sh¥
0.62
0.59
0.62
0.58
0.61
0.65
0.66
0.60
0.66
0.67
0.17
1.76%
0.44%
—
16.35
Div yield (avg)%
34.21
31.32
28.65
27.93
28.84
28.44
26.83
29.59
32.47
34.38
16.48
29.59
29.22
86
14.70
Payout ratio%
0.40
0.40
1.18
0.40
0.45
0.40
0.48
0.40
0.40
0.40
28.65
0.40
0.40
59
2.246
Shares (diluted)B
2.293
2.588
2.652
2.812
3.057
3.283
3.738
4.227
4.762
4.457
2.161
7.83%
6.36%
24
10.87
Buyback yield%
3.48
2.19
4.50
2.20
0.40
0.97
2.48
2.46
2.97
4.89
20.80
2.48
2.47
29
1.270
D/E ratiox
1.415
1.420
1.620
1.845
1.956
1.991
2.187
2.407
2.283
2.640
0.587
2.283
1.974
71
1.254
Enterprise value¥B
1.049
1.223
1.226
1.381
1.410
1.571
1.847
2.022
2.089
2.536
0.840
12.45%
9.84%
30
3.681
LT debt¥B
2.636
2.487
2.725
2.607
2.505
2.594
2.856
2.645
2.880
2.833
3.910
2.49%
2.16%
78
Revenue
¥4.581B
6.70%
1.00×
Cost of revenue
¥2.773B
6.81%
1.01×
Operating expenses
¥920.5M
6.97%
1.03×
Goodwill & intangibles
19.84%
Spread over hurdle
17.70%