3.646
Revenue¥B
2.921
3.024
3.168
3.333
3.407
3.623
3.773
3.868
4.091
4.237
3.995
4.46%
3.96%
69
11.76
Revenue growth%
10.58
9.75
11.48
9.04
9.51
10.86
10.48
8.55
6.15
5.92
24.46
8.55
9.63
73
3.64
Gross margin%
11.10
12.94
10.58
12.43
10.10
7.48
7.79
10.62
8.83
7.03
8.90
7.79
10.34
30
12.12
Operating margin%
25.17
23.22
23.42
21.74
20.69
18.70
21.10
21.79
19.97
18.80
23.11
19.97
21.42
89
26.97
Net margin%
11.68
8.68
10.17
7.59
8.11
6.66
7.70
9.15
8.48
7.35
5.07
7.70
8.29
60
31.80
P/E ratio (avg)x
30.92
35.29
36.27
37.40
37.97
45.26
46.82
51.64
62.17
73.35
25.34
51.64
41.62
79
30.15
EV/EBITx
10.48
10.44
10.26
11.01
11.88
12.10
11.96
10.36
9.782
10.20
18.44
10.36
10.46
27
12.91
FCF yield (avg)%
28.16
26.88
24.17
22.05
24.65
27.56
29.15
30.05
29.66
27.90
18.02
29.15
27.73
19
15.73
FCF margin%
7.09
7.61
9.18
11.13
12.47
13.80
16.47
19.15
16.34
13.90
17.93
16.34
13.13
24
1.442
FCF / Net incomex
2.299
2.448
2.858
3.028
2.893
2.878
3.268
3.667
3.612
3.752
1.364
3.612
2.961
12
7.46
ROIC%
13.13
10.14
12.28
13.11
14.77
14.17
17.12
17.79
20.49
20.91
21.84
17.79
14.47
41
23.02
Return on equity%
31.83
31.71
33.89
35.41
33.42
35.05
34.72
32.28
34.27
36.54
29.72
34.72
34.08
70
16.19
Return on assets%
17.13
16.35
15.22
12.57
10.21
7.48
7.57
4.85
3.31
2.24
9.30
4.85
8.89
57
3.74
EPS¥
7.61
7.80
7.62
8.20
8.41
9.95
9.71
9.28
11.02
12.63
3.88
8.47%
6.76%
—
11.57
EPS growth%
1.71
4.40
1.94
4.45
3.40
1.35
1.99
0.40
3.11
3.51
15.29
1.99
2.55
40
6.10
Bookvalue per sh¥
7.51
8.27
8.00
7.62
8.69
9.67
10.31
11.74
13.53
14.20
1.78
10.32%
7.86%
—
3.48
FCF per share¥
8.18
8.82
10.19
12.01
12.68
13.51
15.91
19.09
20.74
24.92
2.90
14.48%
12.65%
—
3.44
Dividend per sh¥
5.59
6.64
6.61
6.61
7.54
8.63
9.61
10.71
12.26
13.77
0.97
12.81%
10.36%
—
8.81
Div yield (avg)%
16.94
14.74
15.23
17.75
19.14
21.20
24.03
21.60
18.63
21.20
4.71
21.20
18.88
12
29.80
Payout ratio%
0.83
0.40
0.40
0.40
1.39
0.40
0.40
3.19
2.40
3.31
11.30
2.40
0.62
16
0.475
Shares (diluted)B
0.766
0.902
1.051
1.141
1.146
1.360
1.575
1.589
1.799
1.974
0.455
11.49%
10.97%
81
27.52
Buyback yield%
14.32
11.97
12.68
15.20
17.50
18.36
15.85
15.05
13.74
11.99
23.99
15.05
14.68
9
1.396
D/E ratiox
1.325
1.272
1.375
1.297
1.305
1.158
1.122
1.052
1.079
0.939
0.778
1.079
1.215
37
0.599
Enterprise value¥B
4.262
4.551
4.717
5.286
6.113
6.599
6.510
6.830
6.782
7.685
2.677
4.68%
6.33%
78
4.430
LT debt¥B
5.840
6.888
6.924
7.396
7.998
9.394
11.30
12.73
14.25
17.13
1.026
16.45%
13.06%
35
Revenue
¥4.237B
3.96%
1.00×
Cost of revenue
¥2.821B
3.77%
0.98×
Operating expenses
¥737.0M
4.13%
1.02×
Goodwill & intangibles
19.54%
Spread over hurdle
(2.93%)