0.155
Revenue¥B
2.928
2.971
3.030
3.041
3.087
3.094
3.157
3.216
3.326
3.350
0.173
1.65%
1.37%
84
13.57
Revenue growth%
11.95
10.91
9.43
10.07
12.10
14.27
11.40
14.07
14.68
14.40
2.55
14.27
12.03
18
7.81
Gross margin%
19.67
17.44
18.42
21.27
24.13
26.76
24.32
23.68
21.86
19.63
13.23
23.68
21.56
94
12.36
Operating margin%
28.29
29.27
27.09
29.11
31.11
30.51
29.81
27.99
25.70
23.34
24.02
27.99
28.70
72
8.75
Net margin%
27.79
25.07
25.06
22.36
25.20
22.30
24.96
27.30
28.99
27.84
15.78
27.30
25.14
83
8.606
P/E ratio (avg)x
32.08
35.39
31.38
33.17
32.84
34.57
38.05
39.81
37.05
40.79
8.097
38.05
34.98
85
20.50
EV/EBITx
51.14
58.68
56.59
56.37
61.81
60.74
59.59
62.63
71.58
70.62
26.97
62.63
60.17
72
24.85
FCF yield (avg)%
18.50
18.06
15.75
16.70
15.21
13.42
13.75
14.41
14.39
12.18
13.24
13.75
14.81
13
4.69
FCF margin%
4.55
3.88
0.91
1.52
0.60
0.40
3.13
2.04
0.40
2.24
25.62
2.04
1.78
58
1.497
FCF / Net incomex
0.336
0.295
0.327
0.304
0.315
0.293
0.293
0.313
0.315
0.319
0.194
0.313
0.314
75
22.52
ROIC%
11.72
14.13
14.90
17.81
16.71
19.28
20.01
17.50
18.87
17.08
11.30
18.87
17.29
47
10.75
Return on equity%
9.03
11.85
13.16
14.83
14.76
17.24
15.65
18.53
21.52
24.31
8.40
18.53
15.24
47
13.50
Return on assets%
2.27
0.40
0.54
2.63
5.41
5.06
2.74
1.88
4.06
6.27
9.25
4.06
2.69
74
1.94
EPS¥
1.38
1.38
1.35
1.52
1.75
1.84
2.11
2.47
2.51
2.46
2.01
7.00%
6.32%
—
21.96
EPS growth%
16.72
17.46
14.93
17.81
15.72
18.25
18.25
18.32
15.51
15.17
20.45
18.25
17.09
46
2.23
Bookvalue per sh¥
0.86
0.84
0.83
0.80
0.83
0.87
0.92
0.99
1.07
1.17
1.95
7.06%
4.12%
—
0.33
FCF per share¥
0.79
0.78
0.82
0.75
0.83
0.77
0.77
0.67
0.68
0.65
1.22
(4.53%)
(2.81%)
—
0.62
Dividend per sh¥
0.90
0.87
0.90
0.95
0.83
0.73
0.70
0.66
0.65
0.67
1.18
(4.19%)
(4.15%)
—
3.51
Div yield (avg)%
5.23
7.26
4.65
3.42
5.42
6.55
8.01
7.97
6.52
6.71
15.23
6.71
6.54
26
7.06
Payout ratio%
8.55
10.75
12.39
13.63
14.92
13.02
12.65
10.33
8.87
10.19
13.41
10.33
11.57
62
0.536
Shares (diluted)B
0.925
0.873
0.924
0.956
1.030
1.077
1.195
1.085
1.207
1.264
0.536
4.18%
4.23%
94
24.61
Buyback yield%
23.27
24.06
22.46
21.37
20.50
19.43
16.79
18.09
19.12
20.95
21.79
19.12
20.73
19
1.717
D/E ratiox
1.421
1.605
1.576
1.852
2.148
2.555
2.642
2.775
3.041
3.270
1.260
2.775
2.351
74
1.220
Enterprise value¥B
0.713
0.760
0.897
0.932
1.103
1.211
1.212
1.304
1.329
1.592
1.755
7.61%
9.51%
41
1.735
LT debt¥B
0.690
0.780
0.797
0.884
0.883
0.995
1.018
1.211
1.296
1.505
0.136
11.25%
7.89%
43
Revenue
¥3.350B
1.37%
1.00×
Cost of revenue
¥1.610B
1.55%
1.02×
Operating expenses
¥686.0M
1.18%
0.98×
Goodwill & intangibles
15.69%
Spread over hurdle
29.71%