2.903
Revenue¥B
11.55
11.88
12.17
12.68
13.00
13.32
13.83
14.01
14.50
15.21
3.176
3.20%
3.18%
92
9.90
Revenue growth%
19.15
16.30
14.18
12.86
11.08
10.12
7.26
7.98
7.67
10.37
18.44
7.98
10.72
57
10.01
Gross margin%
17.32
18.62
15.75
15.61
14.06
15.39
16.40
14.66
14.27
16.93
24.65
15.39
15.68
12
29.83
Operating margin%
0.40
2.81
5.12
3.38
1.80
0.40
0.40
1.91
3.88
6.22
25.70
1.91
2.36
11
14.65
Net margin%
12.95
14.61
16.23
18.64
17.27
18.04
16.28
18.81
16.74
15.93
22.42
16.74
16.51
33
12.68
P/E ratio (avg)x
19.08
20.18
21.06
21.90
24.23
21.08
18.90
20.86
21.89
21.32
34.39
21.08
21.07
57
22.64
EV/EBITx
29.42
28.26
31.26
30.08
28.78
27.80
32.85
31.64
34.02
34.93
10.24
32.85
30.67
80
14.94
FCF yield (avg)%
15.47
18.00
16.00
14.46
16.45
13.54
13.12
12.20
9.43
12.21
8.94
12.21
14.00
47
9.75
FCF margin%
20.32
17.99
15.40
17.86
16.44
19.32
16.68
18.64
16.07
17.93
3.35
17.93
17.89
47
0.278
FCF / Net incomex
1.397
1.276
1.190
1.046
1.008
1.121
1.042
0.972
1.043
0.962
1.408
1.042
1.044
82
29.71
ROIC%
28.65
30.93
33.01
35.65
36.91
34.32
33.65
31.83
33.63
35.99
20.54
33.65
33.64
89
8.25
Return on equity%
14.00
11.05
10.35
12.53
11.17
9.78
8.77
9.49
8.51
6.14
14.92
8.77
10.06
18
4.02
Return on assets%
16.56
15.63
12.67
15.51
14.91
15.41
16.56
18.17
17.99
16.33
10.78
16.56
15.98
5
0.52
EPS¥
0.79
0.75
0.78
0.82
0.87
0.85
0.94
0.93
1.06
1.18
0.53
6.29%
3.98%
—
26.62
EPS growth%
23.52
22.64
24.50
26.00
27.57
29.29
29.43
29.20
30.57
28.48
4.88
29.29
28.02
68
1.02
Bookvalue per sh¥
0.41
0.43
0.39
0.41
0.41
0.35
0.31
0.31
0.34
0.36
0.91
(2.92%)
(2.63%)
—
0.32
FCF per share¥
0.25
0.28
0.28
0.30
0.32
0.31
0.30
0.30
0.32
0.32
1.18
(0.17%)
2.00%
—
1.20
Dividend per sh¥
0.69
0.75
0.85
0.97
0.94
0.89
0.96
1.08
1.09
1.15
0.90
3.96%
5.12%
—
11.40
Div yield (avg)%
19.34
21.15
22.35
19.91
21.78
21.50
20.67
19.81
18.81
17.86
6.71
19.81
20.29
42
20.14
Payout ratio%
15.83
13.60
13.24
14.83
11.84
9.29
7.66
7.47
9.81
12.41
10.39
9.29
12.13
12
4.952
Shares (diluted)B
7.330
7.173
7.147
7.843
7.516
7.359
8.492
9.267
9.568
9.486
4.962
4.76%
4.02%
51
27.57
Buyback yield%
16.13
13.82
16.04
17.42
15.17
13.29
11.35
12.93
10.57
13.24
13.61
12.93
13.55
51
0.679
D/E ratiox
1.368
1.401
1.374
1.440
1.588
1.842
2.187
2.200
2.185
2.473
0.903
2.187
1.715
50
17.76
Enterprise value¥B
21.58
25.63
25.74
29.36
33.56
37.70
40.73
40.64
46.56
55.05
4.253
10.41%
9.60%
60
3.475
LT debt¥B
0.969
1.033
1.182
1.318
1.488
1.603
1.584
1.756
1.864
2.074
5.840
6.87%
6.99%
5
Revenue
¥15.21B
3.18%
1.00×
Cost of revenue
¥7.924B
2.76%
0.96×
Operating expenses
¥3.214B
3.63%
1.04×
Goodwill & intangibles
20.21%
Spread over hurdle
50.29%