2.012
Revenue¥B
3.913
4.179
4.344
4.642
4.928
5.095
5.271
5.580
5.769
6.153
2.237
4.54%
5.42%
76
28.86
Revenue growth%
22.15
19.86
17.73
15.69
13.53
12.20
14.52
11.93
9.74
7.63
12.61
11.93
14.02
9
11.03
Gross margin%
6.77
9.20
7.85
8.76
7.52
6.14
4.30
6.50
5.56
2.59
11.44
5.56
6.63
42
27.82
Operating margin%
9.55
9.92
9.04
6.76
9.30
11.00
9.90
8.08
9.05
9.38
25.58
9.38
9.34
24
19.01
Net margin%
20.95
23.58
23.74
23.54
22.77
25.44
27.35
29.38
26.94
29.46
27.72
27.35
24.59
19
14.19
P/E ratio (avg)x
33.06
38.13
36.90
36.05
35.26
38.62
40.69
41.44
40.63
45.84
22.18
40.69
38.38
84
7.664
EV/EBITx
30.88
30.64
34.80
34.29
38.79
45.57
49.20
50.66
49.39
58.86
17.66
49.39
42.18
11
22.07
FCF yield (avg)%
14.20
16.87
16.01
18.59
19.04
17.19
18.20
17.96
19.53
22.37
24.52
18.20
18.08
59
8.35
FCF margin%
21.54
22.74
24.30
23.85
21.52
19.96
19.63
19.91
17.99
15.93
14.00
19.63
20.74
91
0.105
FCF / Net incomex
1.959
2.038
2.043
2.227
2.241
2.352
2.692
2.883
3.166
3.344
0.872
2.883
2.296
54
16.64
ROIC%
16.79
19.11
19.91
16.93
15.60
16.74
17.39
16.30
14.35
12.29
19.06
16.30
16.77
41
7.38
Return on equity%
21.31
19.21
16.74
15.06
13.93
11.66
13.46
15.51
14.98
13.73
10.97
13.73
15.02
76
11.57
Return on assets%
15.05
16.86
18.18
20.11
18.28
19.09
20.14
17.34
17.55
19.91
17.16
19.09
18.23
38
2.36
EPS¥
4.33
4.74
4.66
5.45
6.20
6.02
7.01
7.27
7.52
8.60
2.44
6.75%
8.83%
—
19.84
EPS growth%
19.09
16.13
14.16
13.19
14.07
14.03
13.31
16.08
14.58
12.91
3.44
14.03
14.11
33
1.92
Bookvalue per sh¥
1.31
1.42
1.40
1.38
1.36
1.20
1.21
1.26
1.14
1.01
2.13
(5.74%)
(3.13%)
—
2.10
FCF per share¥
3.77
3.88
3.84
3.88
3.83
3.61
3.67
3.49
3.13
3.44
1.09
(2.16%)
(0.05%)
—
0.63
Dividend per sh¥
0.86
0.93
0.87
0.94
1.05
1.01
1.03
1.11
1.02
0.99
1.52
(1.04%)
0.89%
—
3.72
Div yield (avg)%
14.73
15.15
13.30
10.52
12.46
12.33
10.99
11.21
11.76
14.36
12.19
11.76
12.39
85
16.27
Payout ratio%
21.58
23.77
23.62
22.41
25.15
24.52
25.72
23.66
21.14
19.84
23.41
23.66
23.64
17
0.993
Shares (diluted)B
1.376
1.511
1.473
1.742
1.750
1.933
2.001
1.895
2.084
2.098
0.986
3.70%
5.67%
15
20.23
Buyback yield%
7.90
4.97
6.85
7.99
8.79
6.34
5.36
4.17
6.20
7.88
25.22
6.20
6.60
45
1.366
D/E ratiox
1.136
1.159
1.139
1.192
1.299
1.254
1.467
1.406
1.333
1.341
0.519
1.341
1.277
84
6.249
Enterprise value¥B
6.832
6.850
6.665
7.340
7.933
8.772
8.572
9.968
10.72
11.50
5.367
7.70%
4.97%
57
6.152
LT debt¥B
5.331
5.814
5.431
4.794
4.947
5.284
4.570
4.909
4.553
4.724
4.329
(0.92%)
(0.43%)
51
Revenue
¥6.153B
5.42%
1.00×
Cost of revenue
¥4.242B
5.26%
0.98×
Operating expenses
¥963.3M
5.38%
1.00×
Goodwill & intangibles
16.47%
Spread over hurdle
(4.84%)