5.573
Revenue¥B
5.451
5.719
6.010
6.407
6.758
7.084
7.617
7.875
8.383
9.014
5.763
5.93%
5.68%
85
29.82
Revenue growth%
9.10
8.75
9.95
11.05
9.29
6.54
3.60
0.61
0.40
3.19
14.85
3.19
7.64
72
21.19
Gross margin%
17.36
18.64
16.22
16.76
15.67
17.94
15.39
17.87
20.11
23.09
20.55
17.94
17.62
18
6.00
Operating margin%
31.79
32.63
31.63
28.82
30.08
30.98
28.57
29.83
29.39
30.70
19.57
29.83
30.39
35
7.13
Net margin%
9.93
12.85
13.56
14.08
12.89
10.18
10.40
8.11
5.45
4.79
21.23
8.11
10.29
40
10.01
P/E ratio (avg)x
35.07
34.94
36.57
35.75
35.16
33.21
33.89
35.45
35.18
35.61
6.934
35.18
35.17
46
18.17
EV/EBITx
23.03
25.72
27.01
29.00
32.99
38.23
35.90
41.19
47.34
48.23
19.28
41.19
34.44
42
24.45
FCF yield (avg)%
23.43
24.46
25.67
28.62
25.98
28.78
30.52
29.04
30.85
32.96
23.87
30.52
28.70
42
6.20
FCF margin%
6.52
5.15
2.46
0.75
1.13
3.08
5.99
4.79
2.65
3.48
18.29
3.48
3.28
56
0.605
FCF / Net incomex
0.402
0.354
0.311
0.306
0.286
0.286
0.271
0.274
0.297
0.287
0.433
0.286
0.292
28
19.29
ROIC%
25.45
25.93
28.78
30.03
27.93
28.26
30.75
30.37
32.70
33.00
3.23
30.75
29.41
50
14.53
Return on equity%
26.88
29.83
27.29
30.17
31.70
32.18
33.77
36.23
34.52
35.74
21.05
34.52
31.94
84
27.11
Return on assets%
7.18
7.88
7.82
5.31
5.35
3.03
0.52
0.40
2.15
4.78
28.29
2.15
5.04
19
1.02
EPS¥
0.53
0.59
0.62
0.74
0.79
0.88
0.99
1.00
0.99
1.14
1.08
7.77%
9.41%
—
21.15
EPS growth%
17.87
18.46
18.69
16.19
14.66
11.67
13.95
12.98
10.05
9.88
6.05
11.67
14.31
53
1.35
Bookvalue per sh¥
0.29
0.32
0.35
0.34
0.33
0.31
0.29
0.26
0.25
0.26
0.43
(4.76%)
(0.21%)
—
0.30
FCF per share¥
0.85
0.87
0.85
0.91
0.84
0.80
0.86
0.90
0.87
0.96
0.82
2.72%
2.09%
—
0.51
Dividend per sh¥
0.92
0.86
0.79
0.80
0.77
0.84
0.76
0.81
0.73
0.70
0.57
(2.09%)
(3.45%)
—
2.90
Div yield (avg)%
11.69
11.41
9.99
9.89
11.29
10.16
8.92
11.05
12.45
10.51
23.47
10.51
10.78
24
18.18
Payout ratio%
11.57
12.47
14.94
12.06
11.59
10.59
12.95
11.68
9.30
8.58
2.49
10.59
11.63
42
3.052
Shares (diluted)B
3.970
4.527
5.177
5.788
5.927
6.281
6.568
7.428
8.468
9.306
3.056
9.44%
9.63%
10
7.80
Buyback yield%
21.57
21.72
21.12
21.19
19.40
20.43
21.11
19.89
22.35
22.81
23.01
21.11
21.15
19
0.533
D/E ratiox
0.801
0.804
0.738
0.723
0.703
0.670
0.616
0.598
0.612
0.660
0.563
0.616
0.687
32
6.489
Enterprise value¥B
20.81
23.23
27.32
32.66
31.73
37.72
39.67
42.36
49.65
55.08
6.594
11.66%
12.04%
54
0.577
LT debt¥B
7.928
8.320
9.400
10.54
11.31
12.44
11.98
12.41
12.14
13.61
1.536
3.78%
7.21%
83
Revenue
¥9.014B
5.68%
1.00×
Cost of revenue
¥4.168B
5.66%
1.00×
Operating expenses
¥2.303B
6.28%
1.06×
Spread over hurdle
11.67%