2.099
Revenue¥B
1.949
1.990
2.010
1.972
2.011
2.013
1.977
2.018
1.991
1.951
2.277
(0.61%)
(0.12%)
40
2.08
Revenue growth%
15.46
17.74
17.86
15.61
13.98
13.80
11.82
12.91
11.93
13.73
3.99
12.91
13.89
63
17.19
Gross margin%
15.62
16.93
16.98
15.72
18.02
20.82
18.10
17.77
15.83
14.61
21.22
17.77
16.95
55
28.26
Operating margin%
5.49
7.02
6.33
8.76
11.35
10.18
10.95
9.94
12.77
10.96
16.82
10.95
10.06
12
5.04
Net margin%
16.63
13.98
13.03
10.47
9.29
6.56
4.44
7.42
9.13
7.09
22.19
7.09
9.21
15
8.634
P/E ratio (avg)x
16.81
16.62
15.39
17.15
18.21
17.85
16.82
15.70
13.87
14.12
12.41
15.70
16.72
71
35.48
EV/EBITx
20.09
23.11
25.97
28.21
25.97
26.55
29.58
31.95
29.78
30.07
35.87
29.78
27.38
85
7.01
FCF yield (avg)%
16.01
13.36
14.93
13.67
11.00
10.98
11.84
11.19
12.89
11.85
24.89
11.84
12.37
5
8.78
FCF margin%
18.49
20.35
20.63
18.85
19.43
20.68
20.44
22.48
24.97
27.18
6.96
22.48
20.54
77
0.949
FCF / Net incomex
0.212
0.200
0.205
0.200
0.194
0.174
0.194
0.203
0.204
0.218
1.328
0.203
0.202
85
26.41
ROIC%
19.54
22.09
23.18
26.16
23.26
24.10
22.26
20.12
20.28
21.84
21.98
21.84
22.17
32
14.36
Return on equity%
1.18
3.95
5.91
7.50
9.87
10.17
12.40
14.80
17.36
14.48
25.80
14.48
10.02
88
6.86
Return on assets%
30.57
27.98
27.50
26.10
24.59
24.69
25.02
27.46
26.36
27.63
13.13
26.36
26.91
62
0.39
EPS¥
0.78
0.83
0.95
1.10
1.11
1.18
1.36
1.40
1.52
1.74
0.43
9.39%
9.92%
—
25.41
EPS growth%
16.81
17.80
18.62
20.47
22.35
19.40
22.00
23.77
26.28
23.65
4.36
23.65
21.24
64
0.33
Bookvalue per sh¥
0.21
0.21
0.22
0.21
0.21
0.21
0.21
0.21
0.21
0.24
0.28
3.13%
2.94%
—
0.40
FCF per share¥
0.62
0.62
0.69
0.68
0.66
0.73
0.69
0.78
0.82
0.92
0.78
6.82%
4.05%
—
0.75
Dividend per sh¥
0.27
0.30
0.34
0.38
0.44
0.43
0.44
0.44
0.51
0.50
0.19
2.57%
7.55%
—
15.60
Div yield (avg)%
8.90
11.28
12.28
14.78
17.57
20.50
22.48
20.15
18.58
18.51
19.09
20.15
18.04
92
22.79
Payout ratio%
5.77
7.95
7.88
6.16
6.44
7.17
9.41
11.84
10.70
8.21
25.84
9.41
7.92
24
2.033
Shares (diluted)B
3.828
3.885
3.765
4.019
4.368
4.541
4.514
4.543
4.748
4.599
2.024
1.03%
3.08%
78
13.73
Buyback yield%
20.90
20.83
20.65
23.54
23.22
20.75
23.03
23.37
21.50
23.89
12.89
23.03
22.26
32
0.617
D/E ratiox
0.882
0.838
0.801
0.778
0.721
0.762
0.762
0.778
0.726
0.827
1.451
0.762
0.778
85
0.352
Enterprise value¥B
3.061
2.851
3.137
3.330
3.438
3.630
3.967
4.172
3.899
4.039
1.212
3.27%
2.79%
77
2.189
LT debt¥B
1.252
1.355
1.486
1.520
1.659
1.919
2.104
2.192
2.348
2.551
1.792
8.98%
6.81%
43
Revenue
¥1.951B
(0.12%)
1.00×
Cost of revenue
¥1.044B
(0.44%)
0.97×
Operating expenses
¥443.3M
0.02%
1.01×
Goodwill & intangibles
19.32%
Spread over hurdle
15.51%