3.294
Revenue¥B
4.218
4.356
4.524
4.725
5.090
5.309
5.678
5.974
6.154
6.338
3.405
4.48%
4.72%
63
25.94
Revenue growth%
24.06
22.14
22.84
23.85
23.62
22.38
21.86
20.27
21.96
24.76
5.85
21.96
22.61
78
21.79
Gross margin%
18.04
19.89
17.11
17.31
17.27
20.14
19.65
16.79
14.66
17.26
16.66
17.26
17.29
37
2.52
Operating margin%
11.88
10.48
10.57
11.17
13.51
13.22
13.89
11.59
13.09
11.95
13.25
13.09
11.91
80
10.00
Net margin%
12.14
12.93
12.92
13.42
15.20
15.28
14.57
12.38
12.02
12.62
8.13
12.62
12.93
24
36.53
P/E ratio (avg)x
25.73
23.63
26.06
24.78
25.94
26.61
25.51
26.27
25.23
25.72
26.03
25.72
25.73
87
6.944
EV/EBITx
61.48
58.20
55.81
65.52
66.36
77.81
81.39
95.73
106.0
100.1
10.69
95.73
72.08
25
23.28
FCF yield (avg)%
20.03
17.88
17.92
20.03
17.12
18.11
15.85
17.13
16.01
16.22
19.93
16.22
17.50
39
15.83
FCF margin%
14.58
13.31
13.37
12.32
11.86
12.92
10.61
10.03
11.93
9.47
15.44
10.61
12.13
47
0.466
FCF / Net incomex
1.526
1.659
1.529
1.637
1.539
1.634
1.827
1.711
1.660
1.464
0.123
1.660
1.635
94
2.82
ROIC%
0.41
0.85
0.76
0.40
1.60
4.24
6.23
6.06
8.95
8.47
3.96
6.23
2.92
57
25.48
Return on equity%
6.19
5.11
2.48
0.40
0.40
0.40
1.71
2.42
0.80
0.40
9.35
0.80
1.25
65
17.05
Return on assets%
27.00
29.74
31.76
30.89
30.25
32.37
31.38
28.98
30.69
28.57
19.36
30.69
30.47
6
0.78
EPS¥
1.84
2.00
2.03
2.08
2.08
2.08
2.25
2.03
2.02
2.12
0.83
0.37%
0.94%
—
5.12
EPS growth%
14.34
11.45
13.82
13.62
10.71
13.09
12.05
9.58
10.52
8.16
20.34
10.52
11.75
17
1.69
Bookvalue per sh¥
3.01
3.48
3.28
3.37
3.34
3.81
3.78
4.18
4.28
4.62
2.21
6.71%
4.76%
—
1.06
FCF per share¥
1.83
1.91
2.26
2.71
3.08
3.69
4.45
4.95
5.13
5.77
1.14
13.35%
13.34%
—
1.99
Dividend per sh¥
0.91
0.98
0.88
0.86
0.84
0.89
0.83
0.92
0.82
0.76
2.73
(2.04%)
(2.93%)
—
16.90
Div yield (avg)%
14.75
14.53
14.77
15.63
14.73
14.08
11.15
10.17
8.53
6.96
24.12
10.17
14.31
62
24.02
Payout ratio%
18.06
16.50
17.45
20.17
18.83
20.07
22.75
21.03
22.79
24.16
26.23
22.75
20.12
41
0.756
Shares (diluted)B
0.761
0.728
0.762
0.839
0.838
0.843
0.907
0.927
0.927
1.017
0.784
3.95%
3.74%
79
13.93
Buyback yield%
6.68
9.58
10.75
9.28
8.02
7.46
8.09
5.96
8.84
5.88
18.71
7.46
8.05
47
1.558
D/E ratiox
1.704
1.985
2.306
2.461
2.739
3.106
3.203
3.276
3.730
4.099
0.926
3.276
2.922
33
2.972
Enterprise value¥B
3.683
4.237
4.967
5.800
5.906
6.432
7.258
8.126
8.366
9.396
3.577
9.73%
10.15%
48
1.975
LT debt¥B
3.485
4.064
4.522
4.805
5.556
6.276
6.620
7.516
8.457
8.845
2.075
9.74%
10.70%
37
Revenue
¥6.338B
4.72%
1.00×
Cost of revenue
¥4.436B
4.72%
1.00×
Operating expenses
¥910.4M
5.40%
1.07×
Goodwill & intangibles
16.49%
Spread over hurdle
19.79%