0.700
Revenue¥B
0.985
1.071
1.182
1.313
1.428
1.580
1.683
1.858
1.981
2.158
0.780
8.62%
9.15%
10
24.42
Revenue growth%
24.41
24.02
22.93
22.76
24.64
22.95
22.61
21.72
23.73
22.82
24.40
22.82
22.94
65
18.16
Gross margin%
22.39
25.25
26.65
29.65
29.50
28.18
30.08
30.61
32.83
34.36
16.17
30.61
29.58
90
24.85
Operating margin%
15.33
13.44
13.46
13.15
15.94
17.17
16.41
14.92
13.17
13.42
19.93
14.92
14.19
93
20.70
Net margin%
7.35
7.06
5.16
7.13
5.62
8.29
6.68
7.40
5.68
5.73
15.55
6.68
6.87
63
27.37
P/E ratio (avg)x
29.94
26.56
23.66
21.70
22.03
23.24
21.90
20.87
22.38
21.46
8.689
21.90
22.21
89
24.29
EV/EBITx
8.043
8.328
8.677
8.972
9.649
8.555
7.948
7.185
7.030
6.207
30.16
7.185
8.186
15
11.17
FCF yield (avg)%
30.08
28.30
27.88
26.31
25.82
27.21
25.53
26.70
26.26
28.51
18.26
26.70
26.96
32
15.41
FCF margin%
10.25
9.73
9.49
8.95
11.72
10.72
13.25
15.51
18.41
20.43
9.69
15.51
11.22
80
0.142
FCF / Net incomex
0.621
0.621
0.639
0.746
0.898
0.917
0.946
0.961
1.111
1.264
1.357
0.961
0.908
22
12.31
ROIC%
27.04
26.27
25.34
24.72
23.48
20.56
22.72
21.24
19.91
19.84
26.75
20.56
23.10
51
18.09
Return on equity%
21.68
21.53
22.53
24.43
23.76
22.69
24.16
21.68
20.84
21.17
9.56
21.68
22.11
71
26.46
Return on assets%
3.58
6.10
6.55
3.69
2.50
3.46
5.97
6.83
6.41
5.97
24.17
5.97
5.97
84
0.33
EPS¥
3.01
2.92
3.17
3.28
3.64
4.37
4.76
4.90
5.06
5.57
0.36
8.88%
7.15%
—
20.08
EPS growth%
6.26
7.43
9.77
11.79
10.64
8.60
9.80
9.74
8.60
6.31
14.76
8.60
9.17
65
1.36
Bookvalue per sh¥
2.15
2.23
2.26
2.22
2.41
2.63
3.11
3.66
4.36
4.87
0.83
15.11%
10.54%
—
1.40
FCF per share¥
0.35
0.33
0.35
0.36
0.35
0.38
0.40
0.43
0.48
0.46
0.53
5.48%
2.75%
—
1.14
Dividend per sh¥
2.85
2.76
3.07
3.20
3.32
3.79
3.79
4.05
3.83
3.53
1.64
1.25%
2.69%
—
6.79
Div yield (avg)%
23.22
23.55
21.47
21.32
19.01
21.13
23.70
22.10
23.30
23.88
25.90
23.30
22.66
27
23.66
Payout ratio%
20.28
18.71
16.92
19.31
16.87
17.33
18.86
21.55
23.14
24.61
2.21
21.55
19.08
57
0.401
Shares (diluted)B
0.719
0.721
0.828
0.851
0.961
1.081
1.059
1.168
1.199
1.390
0.410
7.67%
7.82%
33
11.93
Buyback yield%
7.22
4.40
5.82
8.26
10.17
11.06
13.72
13.09
12.62
13.52
25.62
13.09
10.62
83
1.534
D/E ratiox
1.686
1.903
1.832
1.735
1.677
1.644
1.797
1.705
1.704
1.858
1.781
1.705
1.720
36
1.435
Enterprise value¥B
2.485
2.443
2.768
2.570
2.539
2.500
2.811
2.798
2.814
2.799
1.692
1.97%
1.53%
51
1.137
LT debt¥B
1.481
1.742
1.735
1.715
2.006
2.226
2.589
3.033
3.543
4.160
2.120
15.71%
10.65%
11
Revenue
¥2.158B
9.15%
1.00×
Cost of revenue
¥1.185B
9.26%
1.01×
Operating expenses
¥264.5M
8.95%
0.98×
Goodwill & intangibles
13.36%
Spread over hurdle
13.83%