2.742
Revenue¥B
7.866
8.645
9.294
9.855
10.91
11.63
12.31
13.25
14.25
15.14
2.937
6.78%
7.59%
28
19.58
Revenue growth%
1.82
1.98
3.75
5.47
3.64
2.36
5.01
4.56
4.67
1.80
3.25
4.56
3.70
86
11.84
Gross margin%
24.72
25.56
25.65
25.02
22.52
22.66
22.15
22.56
20.64
21.19
13.58
22.15
22.61
32
22.73
Operating margin%
16.96
19.56
18.55
15.71
14.84
12.01
9.31
6.52
7.18
9.69
3.95
9.31
13.43
36
13.89
Net margin%
17.48
18.32
18.25
17.84
16.86
18.06
18.91
18.74
19.73
17.12
27.92
18.74
18.15
88
14.15
P/E ratio (avg)x
35.89
38.15
38.88
42.22
40.37
39.28
38.55
37.26
35.95
35.17
12.19
37.26
38.35
20
33.29
EV/EBITx
31.41
30.29
31.67
29.47
33.64
30.78
34.68
35.00
33.57
35.43
30.24
34.68
32.62
32
21.42
FCF yield (avg)%
0.40
0.52
0.40
0.96
2.18
1.40
0.40
0.40
0.40
0.40
24.06
0.40
0.40
49
14.38
FCF margin%
27.36
26.29
26.72
27.64
28.05
26.75
27.99
29.76
32.31
29.63
23.63
29.63
27.82
48
0.519
FCF / Net incomex
1.502
1.631
1.791
2.006
2.264
2.593
2.359
2.594
2.394
2.338
1.186
2.394
2.301
43
2.25
ROIC%
22.59
24.37
21.56
19.72
22.59
25.30
23.67
23.89
21.40
19.52
6.41
23.67
22.59
57
21.88
Return on equity%
19.90
21.53
23.98
23.21
23.36
24.34
24.52
22.31
24.78
22.66
21.11
24.34
23.29
79
4.92
Return on assets%
12.14
13.67
11.82
12.30
9.63
11.77
10.62
8.53
8.54
8.15
4.25
8.54
11.19
40
0.51
EPS¥
0.51
0.53
0.54
0.54
0.61
0.72
0.68
0.71
0.80
0.87
0.55
7.35%
7.13%
—
12.89
EPS growth%
0.82
3.67
5.59
3.97
5.92
5.74
3.54
5.79
8.58
8.66
24.23
5.79
5.66
65
0.89
Bookvalue per sh¥
0.67
0.66
0.61
0.65
0.72
0.80
0.90
0.83
0.81
0.81
0.65
2.38%
1.01%
—
1.23
FCF per share¥
0.55
0.58
0.59
0.56
0.50
0.51
0.44
0.38
0.41
0.38
0.77
(5.10%)
(3.18%)
—
1.17
Dividend per sh¥
0.95
1.00
1.10
1.02
1.08
1.20
1.11
1.07
1.00
1.04
0.27
(0.79%)
0.74%
—
25.50
Div yield (avg)%
17.55
19.92
19.66
19.54
17.82
20.20
17.71
20.28
18.47
15.52
14.49
18.47
19.01
51
23.65
Payout ratio%
16.40
18.08
16.55
16.21
14.12
12.38
14.15
16.64
15.48
17.08
2.68
15.48
16.31
8
4.214
Shares (diluted)B
4.117
4.281
4.426
3.778
3.900
3.721
3.318
3.493
3.231
3.451
4.279
(2.42%)
(1.78%)
43
21.32
Buyback yield%
11.12
13.32
11.52
10.73
10.61
8.45
7.56
5.23
2.78
5.38
23.30
5.38
9.53
31
1.340
D/E ratiox
2.034
2.160
2.479
2.666
2.956
3.192
3.470
3.529
3.583
3.666
0.172
3.529
3.074
35
6.371
Enterprise value¥B
11.77
11.48
11.71
11.11
10.95
11.76
10.72
10.81
9.278
8.754
11.63
(4.37%)
(3.80%)
17
9.444
LT debt¥B
9.876
10.91
12.06
10.88
11.57
11.06
11.27
11.86
12.97
13.53
12.43
3.17%
4.18%
78
Revenue
¥15.14B
7.59%
1.00×
Cost of revenue
¥10.55B
7.54%
1.00×
Operating expenses
¥1.926B
7.15%
0.96×
Spread over hurdle
12.60%