37.55
Revenue¥B
21.43
22.66
24.71
26.36
28.68
31.11
33.39
36.63
39.68
42.20
41.23
8.03%
7.96%
45
9.00
Revenue growth%
31.40
32.71
34.35
34.29
34.69
37.32
38.56
38.68
37.21
38.07
28.87
38.07
35.95
29
25.20
Gross margin%
17.51
14.53
14.03
16.07
14.06
12.45
9.78
12.20
14.54
17.29
11.70
12.45
14.29
31
26.75
Operating margin%
15.66
13.43
14.19
12.10
10.14
9.09
10.30
12.48
13.12
11.54
18.72
11.54
12.29
37
7.39
Net margin%
7.70
5.33
7.52
9.43
7.35
6.94
7.32
8.42
6.25
5.45
8.12
6.94
7.34
64
26.78
P/E ratio (avg)x
9.453
8.083
8.699
8.024
7.329
7.881
7.805
8.264
8.728
7.722
26.19
7.881
8.054
40
28.87
EV/EBITx
40.30
38.66
40.28
43.40
47.69
53.86
58.06
55.10
52.84
57.50
25.70
55.10
50.27
12
24.44
FCF yield (avg)%
16.29
17.70
15.66
14.54
15.96
15.43
18.27
21.11
19.77
21.37
17.48
19.77
17.00
61
22.15
FCF margin%
0.40
0.97
2.71
4.89
3.27
3.42
5.19
4.79
4.05
6.31
17.86
4.79
3.73
80
0.652
FCF / Net incomex
0.152
0.157
0.180
0.198
0.196
0.195
0.208
0.233
0.237
0.274
0.962
0.233
0.197
33
11.17
ROIC%
16.56
15.13
12.81
14.21
14.74
12.20
11.33
12.03
9.85
7.65
15.88
11.33
12.51
63
19.52
Return on equity%
3.20
5.00
6.26
5.58
5.00
3.09
3.44
5.87
7.64
7.86
9.15
5.87
5.29
44
11.53
Return on assets%
21.04
21.64
20.46
22.76
25.65
28.09
30.96
31.36
30.88
30.79
12.07
30.88
26.87
53
1.93
EPS¥
3.82
4.10
4.73
4.58
5.38
6.33
7.16
7.48
7.58
7.27
2.07
6.19%
7.92%
—
18.37
EPS growth%
1.34
2.80
0.52
0.40
2.65
1.90
2.11
3.13
4.32
3.41
19.76
3.13
2.38
8
2.44
Bookvalue per sh¥
2.33
2.18
2.34
2.57
2.60
2.87
3.18
3.29
3.12
2.92
0.51
2.34%
3.39%
—
1.20
FCF per share¥
3.16
3.36
3.74
4.06
4.77
5.00
5.73
5.84
6.02
6.13
1.87
5.12%
6.39%
—
1.75
Dividend per sh¥
2.91
2.74
2.61
2.37
2.65
2.99
2.97
3.24
3.39
3.15
0.58
3.51%
1.16%
—
29.58
Div yield (avg)%
7.81
10.50
11.15
9.15
9.03
11.31
10.99
10.45
10.23
7.32
2.60
10.45
10.34
84
18.34
Payout ratio%
27.81
26.98
25.26
22.83
21.12
18.32
21.28
19.42
20.62
21.31
4.72
20.62
21.30
47
6.885
Shares (diluted)B
6.881
6.827
6.143
5.681
5.191
4.951
4.467
4.963
5.401
5.767
6.658
2.13%
(2.36%)
23
17.37
Buyback yield%
16.86
18.59
17.96
15.40
18.14
20.96
23.35
22.30
21.56
22.56
11.72
22.30
19.77
15
0.267
D/E ratiox
1.400
1.438
1.407
1.427
1.426
1.652
1.730
1.842
2.093
2.209
0.746
1.842
1.545
46
44.53
Enterprise value¥B
5.274
5.662
5.661
6.418
6.308
6.184
5.757
5.665
6.080
6.698
43.05
1.21%
2.29%
40
3.411
LT debt¥B
8.938
10.47
11.29
11.46
12.73
14.21
14.47
17.08
17.26
18.97
16.99
8.31%
7.70%
85
Revenue
¥42.20B
7.96%
1.00×
Cost of revenue
¥29.54B
7.96%
1.00×
Operating expenses
¥8.449B
7.83%
0.99×
Goodwill & intangibles
16.52%
Spread over hurdle
(6.66%)