3.140
Revenue¥B
2.824
3.021
3.239
3.525
3.805
4.185
4.494
4.862
5.256
5.787
3.320
8.74%
8.06%
80
18.14
Revenue growth%
3.39
5.51
4.89
6.72
3.86
4.90
5.88
8.57
9.58
8.28
22.35
8.28
5.69
43
23.46
Gross margin%
24.42
27.30
27.87
26.83
24.17
23.17
22.49
21.41
23.10
25.53
25.07
23.10
24.30
64
3.90
Operating margin%
7.87
5.75
4.99
3.42
3.26
1.44
3.22
0.40
3.35
1.61
25.09
1.61
3.30
15
4.04
Net margin%
2.89
0.40
0.40
0.40
0.40
2.87
1.88
0.40
3.17
3.23
10.87
2.87
1.14
48
24.61
P/E ratio (avg)x
65.10
74.68
86.46
94.74
92.37
100.5
103.7
110.0
120.4
131.6
26.70
110.0
97.64
86
15.56
EV/EBITx
12.54
12.24
14.03
14.99
16.08
18.26
17.94
21.16
24.57
26.14
13.37
21.16
17.01
36
23.28
FCF yield (avg)%
24.84
23.31
23.62
23.90
24.20
21.38
22.99
25.14
26.96
24.57
14.34
24.57
24.05
53
24.51
FCF margin%
18.74
17.31
15.44
12.55
12.18
12.64
11.41
11.51
9.71
7.62
11.10
11.41
12.36
51
0.834
FCF / Net incomex
1.224
1.222
1.318
1.269
1.264
1.198
1.083
1.044
1.078
1.007
1.100
1.078
1.210
11
12.34
ROIC%
10.27
9.78
10.71
8.83
8.82
8.07
8.42
6.25
5.01
2.13
11.26
6.25
8.62
50
8.22
Return on equity%
2.85
0.40
0.40
1.20
0.40
0.40
1.40
0.40
0.40
1.76
2.63
0.40
0.40
79
18.90
Return on assets%
6.86
3.91
5.70
5.28
6.87
6.46
6.48
4.15
4.64
1.75
23.62
4.64
5.49
86
26.49
EPS¥
19.37
21.28
23.24
24.50
27.17
26.84
31.00
35.60
38.95
41.11
29.55
8.64%
8.15%
—
24.21
EPS growth%
24.25
27.15
24.43
24.37
21.66
19.17
22.11
20.23
20.91
21.23
12.77
20.91
21.88
89
34.78
Bookvalue per sh¥
46.98
46.14
47.25
49.57
48.43
42.76
45.60
47.47
48.90
52.38
34.93
1.58%
0.26%
—
31.52
FCF per share¥
39.73
41.11
43.16
43.30
44.19
47.86
45.67
44.31
47.58
43.41
32.17
(0.36%)
0.76%
—
25.97
Dividend per sh¥
47.39
47.52
52.59
57.08
65.85
66.97
75.21
81.26
92.49
93.05
27.17
7.16%
8.34%
—
13.61
Div yield (avg)%
3.58
1.72
0.40
2.40
1.31
0.40
0.40
0.40
0.40
0.40
16.19
0.40
0.40
66
27.14
Payout ratio%
17.93
17.87
16.08
16.83
14.60
13.79
16.53
18.35
16.79
13.86
26.44
16.53
16.66
90
64.75
Shares (diluted)M
67.28
69.49
68.67
60.61
64.17
65.71
55.60
57.69
62.33
55.99
64.53
(2.69%)
(1.25%)
31
16.96
Buyback yield%
14.04
11.54
11.22
8.87
11.18
13.92
16.57
15.81
17.56
17.55
13.29
16.57
13.98
54
0.346
D/E ratiox
1.316
1.495
1.608
1.836
1.803
2.127
2.160
2.604
2.715
2.865
0.370
2.604
1.982
62
1.453
Enterprise value¥B
0.709
0.706
0.762
0.797
0.868
0.946
0.849
0.756
0.717
0.722
5.107
(3.63%)
(0.31%)
93
3.593
LT debt¥B
6.305
6.513
7.389
8.164
9.178
10.61
10.00
9.976
10.45
12.05
1.359
5.59%
6.93%
43
Revenue
¥5.787B
8.06%
1.00×
Cost of revenue
¥2.549B
7.48%
0.95×
Operating expenses
¥1.496B
8.81%
1.07×
Goodwill & intangibles
19.17%
Spread over hurdle
(2.38%)