3.400
Revenue¥B
2.752
2.923
3.084
3.381
3.616
3.974
4.195
4.585
4.836
5.132
3.808
7.26%
7.37%
48
26.53
Revenue growth%
23.83
26.61
27.18
25.99
25.51
27.13
24.71
21.96
19.52
21.51
22.76
21.96
25.11
52
8.03
Gross margin%
6.79
5.77
5.74
5.35
8.00
5.63
7.56
6.00
7.64
5.97
17.53
6.00
5.99
53
27.33
Operating margin%
8.00
10.43
10.46
11.33
14.25
13.98
12.91
15.00
15.04
15.01
19.40
15.00
13.44
23
15.48
Net margin%
25.01
27.11
24.40
21.58
19.84
17.65
16.61
14.75
17.11
14.89
19.60
16.61
18.75
66
10.00
P/E ratio (avg)x
11.03
13.22
13.15
14.91
15.60
16.74
17.20
19.02
19.71
23.72
27.54
19.02
16.17
32
20.15
EV/EBITx
24.72
24.79
27.04
26.17
26.68
25.25
24.73
23.44
26.61
27.67
30.96
25.25
25.71
36
24.92
FCF yield (avg)%
24.85
22.23
22.49
24.62
27.50
28.21
27.78
29.79
28.10
25.68
2.66
28.10
26.59
54
17.13
FCF margin%
22.13
22.89
20.21
22.61
25.55
28.27
28.36
28.47
31.20
30.52
15.86
28.47
26.91
77
0.881
FCF / Net incomex
1.759
1.854
1.980
2.051
1.955
2.087
2.344
2.781
2.801
2.915
0.588
2.781
2.069
79
24.63
ROIC%
21.12
23.62
24.79
23.77
20.81
20.99
18.35
20.34
22.48
21.28
11.14
20.99
21.20
87
18.30
Return on equity%
23.39
26.10
25.93
25.99
25.78
28.69
29.93
31.00
32.05
30.13
20.95
30.13
27.40
59
14.14
Return on assets%
6.98
9.64
9.54
8.90
6.31
6.88
8.95
8.79
11.04
10.09
8.96
8.95
8.92
34
0.27
EPS¥
0.50
0.50
0.48
0.46
0.41
0.36
0.32
0.34
0.35
0.34
0.29
(3.63%)
(4.45%)
—
17.52
EPS growth%
17.62
19.50
20.99
18.91
18.87
18.05
15.93
18.61
19.79
20.42
9.38
18.61
18.89
37
0.25
Bookvalue per sh¥
0.47
0.50
0.55
0.58
0.52
0.47
0.47
0.49
0.53
0.49
0.54
(1.09%)
0.65%
—
0.40
FCF per share¥
0.49
0.46
0.49
0.49
0.53
0.61
0.68
0.72
0.70
0.67
0.54
4.99%
2.74%
—
0.24
Dividend per sh¥
0.36
0.40
0.39
0.43
0.42
0.45
0.51
0.54
0.51
0.47
0.16
2.03%
2.61%
—
18.59
Div yield (avg)%
22.82
22.37
19.74
16.88
18.67
16.24
18.20
17.42
15.62
18.59
6.20
17.42
18.40
86
11.37
Payout ratio%
12.26
11.37
9.86
11.16
9.36
9.84
12.71
11.21
8.64
11.49
14.87
11.21
11.19
54
5.820
Shares (diluted)B
8.967
10.35
10.41
12.11
14.10
14.01
15.88
16.81
17.66
17.42
5.765
4.32%
8.09%
18
4.79
Buyback yield%
8.11
5.22
3.24
5.88
8.66
10.56
13.35
12.77
10.82
10.53
27.67
10.82
9.60
39
1.266
D/E ratiox
0.444
0.415
0.433
0.487
0.530
0.513
0.560
0.596
0.598
0.611
1.519
0.596
0.522
84
7.052
Enterprise value¥B
5.210
5.129
5.611
6.024
5.945
6.357
6.862
7.378
8.407
8.526
1.910
7.48%
6.07%
17
3.346
LT debt¥B
2.956
2.703
2.740
2.438
2.221
2.446
2.534
2.648
2.578
2.580
4.793
3.04%
(2.69%)
17
Revenue
¥5.132B
7.37%
1.00×
Cost of revenue
¥2.627B
7.16%
0.98×
Operating expenses
¥1.331B
7.78%
1.04×
Goodwill & intangibles
13.55%
Spread over hurdle
13.25%