9.221
Revenue¥M
10.54
11.44
12.44
12.97
13.94
14.72
15.39
16.65
17.75
19.06
9.617
6.46%
6.67%
15
6.52
Revenue growth%
0.40
1.05
0.40
0.40
1.17
3.88
1.76
0.40
3.29
6.00
25.86
3.29
1.11
91
5.06
Gross margin%
8.40
7.24
7.54
4.87
6.58
6.43
5.33
3.35
5.80
4.30
29.65
5.33
6.11
29
10.70
Operating margin%
26.08
26.07
23.64
21.77
18.93
21.77
21.00
18.07
18.32
15.84
3.30
18.32
21.38
91
4.44
Net margin%
15.68
12.77
13.63
15.98
14.91
15.70
18.02
17.95
20.39
19.61
28.47
18.02
15.84
27
23.94
P/E ratio (avg)x
32.74
29.73
27.73
28.46
30.91
33.32
29.66
30.03
30.87
30.43
34.81
30.43
30.23
45
25.04
EV/EBITx
24.96
26.04
27.04
26.79
26.62
28.25
26.71
25.92
24.05
26.28
8.825
26.28
26.45
74
29.90
FCF yield (avg)%
24.33
27.02
28.89
26.60
26.92
29.04
26.35
25.44
22.57
20.39
21.62
25.44
26.48
79
2.26
FCF margin%
17.28
15.10
14.61
14.64
16.62
15.33
13.93
12.32
10.40
9.32
18.88
12.32
14.63
19
1.583
FCF / Net incomex
1.351
1.330
1.335
1.362
1.313
1.210
1.306
1.192
1.076
1.019
1.516
1.192
1.309
92
15.58
ROIC%
23.51
23.21
20.49
17.62
20.07
18.31
18.74
19.48
19.33
17.04
11.16
18.74
19.41
31
17.64
Return on equity%
6.80
8.08
7.75
6.15
4.47
5.00
3.69
1.53
1.55
2.31
28.42
2.31
4.73
68
5.02
Return on assets%
20.82
21.61
19.71
19.43
20.25
18.29
17.64
20.61
22.28
21.37
12.73
20.61
20.43
27
2.16
EPS¥
2.40
2.45
2.47
2.81
3.16
3.64
3.73
3.76
3.78
4.07
2.21
5.17%
6.94%
—
21.28
EPS growth%
28.09
25.68
22.76
22.36
21.83
22.72
24.68
25.94
27.60
26.85
8.15
25.94
25.18
33
4.70
Bookvalue per sh¥
0.66
0.71
0.73
0.72
0.75
0.67
0.68
0.73
0.68
0.60
4.66
(4.34%)
(0.90%)
—
4.33
FCF per share¥
2.69
2.71
2.74
2.32
2.42
2.31
2.50
2.37
2.50
2.40
4.81
(0.19%)
(2.20%)
—
3.21
Dividend per sh¥
6.22
7.03
7.08
7.43
8.05
8.57
9.70
10.23
11.80
13.40
4.04
10.74%
8.93%
—
28.21
Div yield (avg)%
30.30
28.03
25.59
23.21
21.33
24.15
23.11
23.55
22.10
24.40
20.37
23.55
23.85
9
16.98
Payout ratio%
6.45
7.66
6.18
7.33
6.30
3.89
4.18
3.11
5.67
7.47
8.03
4.18
6.24
76
1.562
Shares (diluted)M
1.958
2.029
2.183
2.421
2.497
2.419
2.410
2.438
2.914
2.906
1.533
3.08%
4.22%
91
2.40
Buyback yield%
16.82
17.87
19.14
18.63
20.16
22.26
22.39
24.80
22.83
24.59
4.19
22.83
21.21
83
0.522
D/E ratiox
1.502
1.515
1.735
2.010
2.123
2.472
2.678
2.782
2.988
3.156
0.547
2.782
2.298
71
16.41
Enterprise value¥M
3.243
3.192
3.138
3.126
3.656
3.541
3.868
4.248
4.114
3.961
11.66
1.62%
2.65%
8
6.168
LT debt¥M
5.485
4.822
4.823
4.873
4.700
4.452
4.921
4.463
4.082
4.069
4.253
(2.84%)
(3.57%)
25
Revenue
¥19.06M
6.67%
1.00×
Cost of revenue
¥13.34M
6.67%
1.00×
Operating expenses
¥2.739M
6.70%
1.00×
Goodwill & intangibles
17.00%
Spread over hurdle
(4.96%)