2.959
Revenue¥B
2.258
2.442
2.661
2.809
2.986
3.138
3.314
3.486
3.786
4.142
3.085
6.76%
7.05%
54
3.68
Revenue growth%
32.56
34.71
36.21
34.55
33.30
36.04
33.30
35.44
38.25
40.98
29.34
36.04
35.07
86
7.93
Gross margin%
6.23
5.32
6.90
8.29
8.40
7.91
5.78
8.52
6.32
4.92
27.42
6.32
6.61
65
27.73
Operating margin%
26.05
24.51
21.68
23.68
21.63
21.40
19.56
21.53
19.25
20.07
26.32
20.07
21.58
66
25.64
Net margin%
31.58
34.12
32.33
30.42
31.12
33.56
34.52
35.90
38.90
39.47
25.41
35.90
33.84
64
32.68
P/E ratio (avg)x
21.52
21.77
25.20
26.46
26.91
30.27
32.67
34.54
37.85
37.85
26.00
34.54
28.59
23
20.28
EV/EBITx
16.43
17.42
18.72
20.41
24.31
26.42
28.03
28.40
29.55
34.21
19.20
28.40
25.37
13
9.36
FCF yield (avg)%
2.62
4.73
1.97
4.82
1.95
1.21
0.40
1.76
2.10
0.40
10.25
1.21
1.96
80
4.77
FCF margin%
9.64
10.81
12.31
12.30
10.78
12.31
11.42
11.29
12.50
12.51
19.97
12.31
11.86
44
1.252
FCF / Net incomex
0.107
0.095
0.081
0.073
0.069
0.063
0.065
0.066
0.067
0.067
0.500
0.066
0.068
10
10.17
ROIC%
8.21
8.11
5.75
3.56
6.36
6.31
3.91
6.03
8.85
5.94
19.81
6.03
6.17
37
21.89
Return on equity%
29.15
30.02
32.14
29.25
31.99
33.36
34.02
31.77
30.80
28.15
6.69
31.77
31.28
94
24.81
Return on assets%
14.39
15.52
15.78
16.95
17.15
17.95
18.09
18.87
18.55
17.32
28.03
18.09
17.24
58
1.24
EPS¥
1.51
1.50
1.45
1.38
1.60
1.78
1.82
2.06
2.18
2.45
1.31
8.86%
4.96%
—
7.48
EPS growth%
15.07
14.46
16.29
16.75
13.81
11.68
12.70
10.15
8.37
6.28
23.23
10.15
13.25
51
1.09
Bookvalue per sh¥
1.70
1.56
1.47
1.38
1.40
1.48
1.55
1.41
1.19
1.20
0.53
(3.10%)
(3.52%)
—
0.41
FCF per share¥
0.48
0.45
0.48
0.49
0.51
0.45
0.50
0.53
0.52
0.46
1.25
(2.38%)
(1.67%)
—
0.59
Dividend per sh¥
1.01
1.18
1.21
1.19
1.28
1.22
1.40
1.53
1.46
1.41
1.10
1.94%
3.46%
—
14.54
Div yield (avg)%
13.32
13.97
14.54
13.09
14.37
13.09
14.97
17.03
17.90
15.74
12.72
15.74
14.46
85
19.04
Payout ratio%
17.98
20.56
23.13
25.45
27.79
27.41
26.60
24.34
26.14
27.38
17.13
26.60
25.79
16
0.706
Shares (diluted)B
0.888
0.874
1.013
1.163
1.308
1.335
1.467
1.551
1.779
1.866
0.706
7.36%
8.63%
76
10.16
Buyback yield%
20.04
17.47
17.91
17.05
14.78
13.11
14.84
16.14
15.08
17.88
11.33
15.08
16.60
26
0.986
D/E ratiox
1.443
1.466
1.586
1.594
1.671
1.859
1.984
2.048
2.306
2.504
0.713
2.048
1.765
69
2.625
Enterprise value¥B
0.506
0.546
0.574
0.582
0.635
0.717
0.735
0.682
0.710
0.790
1.094
4.46%
4.03%
94
2.500
LT debt¥B
3.702
4.298
5.122
5.698
5.575
6.524
7.475
7.988
8.044
7.858
1.948
7.11%
7.54%
92
Revenue
¥4.142B
7.05%
1.00×
Cost of revenue
¥1.747B
6.63%
0.96×
Operating expenses
¥1.029B
7.54%
1.05×
Goodwill & intangibles
16.96%
Return on capital
158.18%
Spread over hurdle
147.31%