11.33
Revenue¥B
9.202
9.041
8.888
8.994
9.161
9.064
9.094
9.308
9.391
9.467
12.51
0.66%
0.55%
38
16.89
Revenue growth%
7.49
6.94
5.94
8.57
8.41
6.35
5.15
7.97
6.89
4.50
28.86
6.35
6.92
27
29.25
Gross margin%
0.40
1.73
4.68
6.22
5.47
3.79
1.98
1.32
0.86
2.19
10.02
1.98
2.09
71
9.07
Operating margin%
19.32
20.23
20.40
20.13
18.28
19.51
19.54
18.85
19.62
20.80
21.24
19.54
19.58
48
29.73
Net margin%
23.60
21.79
20.65
23.19
22.09
24.67
22.40
22.29
22.84
25.23
6.31
22.84
22.62
49
34.10
P/E ratio (avg)x
16.95
15.93
15.24
14.40
14.56
15.94
14.20
14.90
16.23
14.85
23.06
14.90
15.07
66
10.24
EV/EBITx
22.38
24.87
26.63
27.07
25.26
23.33
23.05
20.31
18.19
20.09
17.43
20.31
23.19
10
19.69
FCF yield (avg)%
31.00
31.06
30.57
29.83
29.55
28.54
25.58
24.38
24.33
23.94
28.94
24.38
29.04
30
4.32
FCF margin%
4.43
7.10
4.86
6.17
6.37
7.68
7.30
6.96
5.40
4.08
5.36
6.96
6.27
53
0.284
FCF / Net incomex
1.886
2.113
2.181
2.336
2.763
3.282
3.919
4.030
4.361
4.487
1.772
4.030
3.022
24
22.27
ROIC%
3.34
6.28
6.19
3.52
0.69
0.40
0.40
1.85
0.40
0.98
28.38
0.40
1.42
75
7.72
Return on equity%
8.52
9.34
10.65
13.20
11.38
12.51
9.73
9.82
8.44
8.27
20.79
9.73
9.78
43
19.78
Return on assets%
29.35
32.18
30.31
30.40
28.52
30.72
32.90
29.92
29.72
27.77
16.65
29.92
30.12
65
1.66
EPS¥
1.81
1.84
1.71
1.66
1.88
2.08
2.08
1.94
1.90
1.94
1.80
0.59%
0.93%
—
29.58
EPS growth%
0.40
0.40
0.40
2.71
4.74
6.15
6.25
3.62
4.09
6.14
9.69
6.14
3.86
41
0.57
Bookvalue per sh¥
1.50
1.42
1.30
1.39
1.37
1.46
1.49
1.68
1.55
1.60
0.24
3.11%
0.49%
—
0.65
FCF per share¥
0.42
0.38
0.39
0.36
0.39
0.37
0.39
0.41
0.43
0.42
1.15
1.64%
(0.24%)
—
1.15
Dividend per sh¥
1.90
2.22
2.69
2.85
3.30
3.86
4.61
4.89
5.05
5.01
0.51
8.69%
12.22%
—
24.35
Div yield (avg)%
8.79
10.97
10.83
11.64
13.97
16.68
18.83
16.55
15.39
17.94
3.82
16.68
14.68
87
12.38
Payout ratio%
0.40
0.40
1.71
0.93
3.23
0.63
2.06
5.04
6.74
6.65
22.38
5.04
1.88
8
2.361
Shares (diluted)B
3.667
3.911
3.996
4.028
4.176
4.257
4.612
5.249
5.874
5.821
2.399
6.87%
5.80%
31
22.07
Buyback yield%
3.65
4.24
4.38
3.17
2.53
0.40
0.40
0.40
0.62
0.40
8.33
0.40
1.58
60
1.374
D/E ratiox
1.431
1.375
1.451
1.447
1.604
1.712
1.691
1.848
1.685
1.528
1.533
1.691
1.566
85
7.370
Enterprise value¥B
11.01
12.30
12.83
14.43
14.81
16.06
16.87
17.47
18.26
20.19
10.26
6.39%
6.13%
14
10.98
LT debt¥B
0.626
0.664
0.621
0.584
0.614
0.565
0.527
0.575
0.555
0.586
4.832
(0.92%)
(2.11%)
46
Revenue
¥9.467B
0.55%
1.00×
Cost of revenue
¥4.657B
0.76%
1.02×
Operating expenses
¥1.607B
0.43%
0.99×
Cash and investments
17.74%
Spread over hurdle
10.12%