3.179
Revenue¥B
2.361
2.375
2.423
2.394
2.390
2.430
2.508
2.579
2.625
2.584
3.459
1.57%
1.09%
42
8.51
Revenue growth%
10.93
13.27
11.58
12.40
14.68
12.64
10.22
13.20
11.60
12.37
8.02
12.37
12.39
79
12.68
Gross margin%
17.30
14.85
14.02
13.84
13.34
11.39
10.89
10.77
9.96
9.14
29.16
10.77
12.36
85
7.20
Operating margin%
6.94
9.61
8.85
7.16
8.87
8.93
10.86
12.43
14.63
15.22
28.98
12.43
9.27
46
12.47
Net margin%
5.24
4.93
3.07
1.93
1.05
0.40
0.40
2.41
0.40
0.40
4.54
0.40
1.49
71
12.97
P/E ratio (avg)x
40.97
40.90
39.82
40.60
39.55
41.27
42.52
41.54
46.06
42.29
17.90
42.29
41.12
47
29.53
EV/EBITx
9.973
11.14
11.95
11.78
11.12
12.59
13.84
13.54
13.40
13.04
14.55
13.40
12.27
17
23.75
FCF yield (avg)%
14.84
17.38
15.59
15.68
17.90
16.41
13.56
11.71
13.80
12.36
15.85
13.56
15.21
27
25.63
FCF margin%
20.69
23.05
22.58
22.29
22.17
24.32
25.91
28.82
30.78
29.03
7.10
28.82
23.69
55
0.710
FCF / Net incomex
1.483
1.481
1.684
1.923
1.783
1.662
1.803
1.796
1.969
1.858
0.581
1.803
1.790
48
13.84
ROIC%
4.44
4.31
2.44
1.42
4.25
6.39
7.01
4.44
4.93
4.11
22.86
4.93
4.37
90
6.88
Return on equity%
23.02
23.06
25.47
27.71
26.61
23.75
26.58
29.07
26.78
28.43
6.79
26.78
26.60
21
5.48
Return on assets%
14.17
14.37
14.37
12.07
11.71
13.12
12.22
15.01
16.19
17.87
25.98
15.01
14.27
42
0.56
EPS¥
2.01
2.38
2.30
2.64
2.65
2.99
2.95
3.28
3.71
3.75
0.62
7.21%
7.81%
—
14.69
EPS growth%
3.61
4.91
6.83
6.31
7.24
6.17
5.67
8.02
7.09
6.06
10.28
6.17
6.24
57
0.48
Bookvalue per sh¥
1.53
1.56
1.59
1.52
1.50
1.45
1.42
1.43
1.47
1.68
2.56
2.29%
0.33%
—
1.87
FCF per share¥
0.77
0.80
0.89
0.96
0.97
1.07
1.19
1.29
1.49
1.62
1.27
10.80%
9.44%
—
2.57
Dividend per sh¥
1.88
1.67
1.85
1.70
1.88
1.73
1.57
1.47
1.31
1.32
0.53
(6.83%)
(2.52%)
—
6.26
Div yield (avg)%
21.62
19.93
21.61
22.61
22.91
19.94
18.09
15.18
17.46
19.15
20.78
18.09
19.93
38
11.01
Payout ratio%
0.40
1.27
2.83
0.50
2.93
0.40
0.40
0.40
1.18
2.94
5.44
0.40
0.84
12
0.974
Shares (diluted)B
1.127
1.246
1.152
1.009
0.964
0.848
0.763
0.799
0.829
0.736
0.998
(5.25%)
(3.41%)
82
11.88
Buyback yield%
20.59
21.12
23.73
20.93
20.82
22.52
21.30
22.88
23.00
20.12
2.53
22.52
21.21
89
0.574
D/E ratiox
1.122
1.067
1.138
1.106
1.075
1.038
1.116
1.274
1.447
1.568
0.176
1.274
1.119
27
2.706
Enterprise value¥B
4.000
4.209
4.233
4.859
5.817
6.394
6.812
7.445
8.156
9.245
1.433
9.71%
10.34%
58
2.274
LT debt¥B
1.001
1.029
1.233
1.467
1.638
1.770
1.956
2.200
2.557
2.982
2.610
12.73%
12.74%
62
Revenue
¥2.584B
1.09%
1.00×
Cost of revenue
¥1.808B
1.09%
1.00×
Operating expenses
¥542.2M
0.44%
0.94×
Goodwill & intangibles
18.68%
Spread over hurdle
(5.26%)