3.566
Revenue¥B
2.923
3.130
3.368
3.487
3.592
3.704
3.847
3.994
4.289
4.509
3.954
4.65%
4.75%
53
24.84
Revenue growth%
27.83
27.24
27.90
25.70
23.36
26.12
27.82
29.76
30.85
28.19
15.09
28.19
27.83
9
27.50
Gross margin%
35.52
35.56
35.02
33.41
30.55
31.00
30.60
31.67
30.61
31.69
16.59
31.00
31.68
26
21.81
Operating margin%
22.79
22.96
22.11
20.94
18.41
19.54
19.47
21.03
20.34
22.18
15.71
20.34
20.99
76
16.91
Net margin%
10.21
7.34
4.94
2.55
3.24
5.83
4.77
7.40
7.04
5.00
22.34
5.83
5.42
94
7.465
P/E ratio (avg)x
28.29
30.22
35.47
41.50
45.19
46.70
46.23
51.52
59.46
61.07
33.19
51.52
45.71
90
28.05
EV/EBITx
24.89
25.79
22.71
19.50
18.87
18.60
18.09
16.72
16.02
17.24
35.00
17.24
18.74
29
23.46
FCF yield (avg)%
18.74
20.27
22.38
23.12
20.71
20.28
22.62
24.36
25.48
28.30
14.15
24.36
22.50
46
6.20
FCF margin%
11.18
9.55
9.35
10.87
12.46
9.53
10.18
11.35
12.81
12.09
12.95
11.35
11.03
13
1.206
FCF / Net incomex
0.447
0.429
0.399
0.396
0.387
0.368
0.405
0.351
0.384
0.372
1.339
0.372
0.392
92
12.38
ROIC%
21.66
21.45
23.12
20.16
17.79
18.06
19.71
22.70
24.78
25.32
28.89
22.70
21.56
53
14.69
Return on equity%
14.55
11.90
13.73
14.54
16.80
15.65
15.20
17.53
17.24
14.32
13.23
15.65
14.88
21
23.71
Return on assets%
21.98
22.11
19.26
20.12
19.51
21.32
20.06
21.78
23.93
21.31
3.29
21.32
21.32
51
1.90
EPS¥
0.73
0.75
0.81
0.87
0.82
0.88
0.91
0.88
0.98
1.03
2.00
4.67%
4.22%
—
17.72
EPS growth%
28.83
30.49
28.39
29.03
30.28
29.94
27.60
27.36
28.75
27.46
21.47
27.60
28.79
40
2.07
Bookvalue per sh¥
0.51
0.47
0.44
0.43
0.41
0.38
0.42
0.39
0.39
0.35
1.22
(3.13%)
(4.41%)
—
1.01
FCF per share¥
1.00
1.07
0.95
0.96
0.97
0.98
0.89
0.89
0.90
0.96
2.09
(0.19%)
0.02%
—
1.15
Dividend per sh¥
2.11
2.18
2.15
1.99
2.12
2.20
2.48
2.84
2.87
3.03
0.75
7.44%
5.06%
—
19.60
Div yield (avg)%
14.10
16.88
18.40
18.93
20.05
19.92
21.26
23.09
25.24
27.05
25.79
23.09
19.99
57
25.93
Payout ratio%
27.61
25.10
24.07
23.13
20.13
19.63
20.06
18.55
17.93
20.90
17.09
19.63
20.52
33
0.898
Shares (diluted)B
1.149
1.244
1.333
1.340
1.287
1.378
1.357
1.318
1.341
1.520
0.853
3.38%
2.30%
18
21.34
Buyback yield%
0.71
1.31
0.40
0.40
0.98
0.52
0.40
1.44
0.40
0.40
12.14
0.40
0.46
52
1.579
D/E ratiox
0.374
0.405
0.373
0.341
0.347
0.375
0.327
0.306
0.273
0.272
0.103
0.306
0.344
45
3.614
Enterprise value¥B
1.996
1.867
1.970
1.837
1.953
1.822
1.919
1.947
1.758
1.824
4.190
(1.36%)
(1.87%)
8
0.824
LT debt¥B
3.613
3.573
4.249
4.829
5.131
5.257
5.145
5.230
6.089
7.054
3.066
6.58%
8.69%
87
Revenue
¥4.509B
4.75%
1.00×
Cost of revenue
¥2.475B
4.90%
1.01×
Operating expenses
¥751.7M
4.56%
0.98×
Goodwill & intangibles
17.41%
Spread over hurdle
35.67%