14.82
Revenue¥B
7.395
7.934
8.539
9.041
9.490
10.30
11.22
12.25
13.27
14.44
16.36
8.76%
7.66%
11
5.25
Revenue growth%
21.80
20.74
18.18
18.35
19.96
20.88
22.49
21.09
23.13
22.83
21.15
22.49
20.99
62
3.23
Gross margin%
14.04
13.72
13.86
11.57
12.49
10.25
11.50
10.53
9.85
12.75
24.95
10.53
12.03
25
3.74
Operating margin%
10.87
10.55
12.35
14.13
16.25
16.66
14.95
13.87
10.92
10.41
16.58
13.87
13.11
25
2.45
Net margin%
6.10
5.47
4.39
3.18
1.20
2.54
1.71
4.08
1.75
3.43
11.26
2.54
3.31
10
13.04
P/E ratio (avg)x
7.597
8.231
7.947
7.784
6.972
7.000
6.983
7.509
7.232
6.755
14.40
7.000
7.370
63
7.072
EV/EBITx
34.01
38.73
36.29
36.94
33.79
32.61
29.93
32.11
30.75
29.97
37.10
30.75
33.20
78
23.55
FCF yield (avg)%
6.28
3.51
2.12
4.13
3.15
4.52
1.72
0.40
2.60
0.51
22.56
1.72
2.87
21
5.23
FCF margin%
4.53
5.03
4.02
4.60
7.46
7.57
8.76
5.77
8.20
7.35
13.02
7.57
6.56
85
1.212
FCF / Net incomex
0.423
0.380
0.350
0.352
0.323
0.282
0.245
0.235
0.218
0.206
0.708
0.235
0.302
83
15.46
ROIC%
11.35
12.97
10.19
8.78
6.97
8.32
5.97
3.36
5.87
6.04
15.07
5.97
7.64
88
8.05
Return on equity%
10.34
11.30
13.06
10.77
9.93
8.63
11.02
13.87
11.34
8.35
22.73
11.02
10.89
38
8.40
Return on assets%
13.16
13.97
13.61
14.14
14.20
12.44
14.64
15.71
18.02
15.98
14.42
15.71
14.17
47
3.76
EPS¥
13.49
12.45
12.25
13.28
12.55
11.58
11.22
12.59
11.56
10.63
4.05
(3.28%)
(1.70%)
—
8.03
EPS growth%
19.55
17.20
16.66
18.79
18.19
19.05
22.03
23.03
22.88
24.73
15.38
22.88
19.30
10
18.08
Bookvalue per sh¥
16.04
16.62
17.77
20.69
22.40
21.28
20.90
23.16
24.20
24.83
13.41
2.09%
3.95%
—
6.13
FCF per share¥
17.49
19.27
21.54
22.24
24.50
22.96
25.58
28.17
27.14
25.89
16.13
1.11%
5.54%
—
13.75
Dividend per sh¥
7.47
7.80
8.51
8.61
8.74
9.80
9.30
9.72
10.98
12.40
4.52
7.23%
5.56%
—
16.87
Div yield (avg)%
26.76
26.43
27.99
26.01
26.12
26.10
28.52
26.97
25.70
26.71
28.82
26.71
26.57
69
7.83
Payout ratio%
0.40
0.40
0.40
0.40
0.40
2.74
0.72
0.40
2.28
3.88
16.06
2.28
0.40
54
1.020
Shares (diluted)B
1.179
1.191
1.133
1.342
1.290
1.300
1.457
1.670
1.667
1.970
1.009
8.83%
5.04%
45
16.92
Buyback yield%
5.30
7.64
10.23
10.46
7.53
8.41
8.32
6.86
4.83
2.15
6.80
6.86
7.58
83
0.131
D/E ratiox
1.464
1.464
1.554
1.511
1.643
1.616
1.639
1.486
1.584
1.688
0.849
1.616
1.569
54
3.184
Enterprise value¥B
17.16
19.88
21.94
21.94
24.73
27.97
33.10
38.44
37.16
44.13
1.929
12.28%
10.35%
49
4.992
LT debt¥B
8.100
7.615
7.083
6.827
7.065
7.214
6.501
6.263
6.175
5.756
16.31
(4.01%)
(4.29%)
17
Revenue
¥14.44B
7.66%
1.00×
Cost of revenue
¥9.766B
7.45%
0.98×
Operating expenses
¥2.663B
8.31%
1.06×
Goodwill & intangibles
18.99%
Spread over hurdle
12.15%