2.540
Revenue¥B
5.282
5.381
5.576
5.665
5.845
6.036
6.275
6.436
6.634
6.682
2.740
2.71%
2.45%
41
21.16
Revenue growth%
20.47
17.96
18.50
18.26
20.70
23.07
20.48
22.91
20.01
17.50
4.65
20.48
20.24
10
8.63
Gross margin%
25.23
26.58
25.83
25.16
27.31
27.88
30.64
31.94
34.18
36.33
3.19
31.94
27.60
10
23.73
Operating margin%
18.00
17.44
15.19
17.52
15.76
13.74
12.68
15.00
13.18
15.28
9.99
13.74
15.23
66
14.91
Net margin%
21.40
22.08
20.09
18.47
17.20
17.79
19.36
21.07
20.05
18.70
13.88
19.36
19.71
47
20.12
P/E ratio (avg)x
30.42
32.77
33.48
35.09
35.01
36.78
37.96
37.07
38.25
41.81
25.89
37.96
35.94
80
11.60
EV/EBITx
26.38
30.38
34.35
37.00
39.63
38.73
45.48
44.16
48.70
54.61
27.99
45.48
39.18
6
19.73
FCF yield (avg)%
13.49
11.53
13.88
11.57
13.82
12.67
14.62
14.62
13.79
11.01
19.72
13.79
13.64
69
27.33
FCF margin%
19.16
19.41
22.24
24.16
22.52
22.06
20.55
22.99
23.89
21.30
13.67
22.06
22.15
50
0.228
FCF / Net incomex
0.537
0.481
0.515
0.563
0.582
0.632
0.596
0.625
0.568
0.630
1.437
0.625
0.575
6
10.11
ROIC%
20.22
19.47
20.94
20.74
21.82
21.66
18.94
19.83
19.11
19.36
3.03
19.36
20.03
37
11.65
Return on equity%
20.10
20.50
19.13
17.20
19.08
20.12
18.03
19.07
18.18
15.78
23.01
18.18
19.07
33
11.63
Return on assets%
25.00
27.97
30.60
32.38
30.51
28.87
28.85
31.57
34.48
31.81
18.95
31.57
30.55
21
1.87
EPS¥
6.48
6.65
6.73
6.54
6.96
7.50
7.76
8.57
8.75
8.93
2.03
5.11%
5.05%
—
16.12
EPS growth%
13.74
14.83
12.00
14.16
15.57
14.23
16.43
18.76
19.55
22.20
29.18
18.76
15.20
67
3.90
Bookvalue per sh¥
1.43
1.30
1.28
1.20
1.09
1.20
1.12
1.03
1.07
1.18
2.98
1.72%
(1.34%)
—
1.02
FCF per share¥
1.28
1.29
1.31
1.15
1.24
1.19
1.17
1.18
1.20
1.26
1.71
0.37%
(0.24%)
—
4.97
Dividend per sh¥
3.79
3.73
4.37
4.22
4.23
4.28
4.89
4.67
4.83
5.09
1.85
3.75%
2.88%
—
7.53
Div yield (avg)%
12.82
13.51
10.61
8.65
5.89
8.30
7.25
8.01
10.32
9.80
22.68
8.30
9.22
65
19.46
Payout ratio%
0.40
0.40
2.73
5.51
6.19
6.41
8.03
10.17
12.17
9.20
12.65
9.20
6.30
89
1.134
Shares (diluted)B
1.880
1.970
2.207
2.476
2.791
2.658
2.580
2.570
2.555
2.669
1.185
(0.89%)
5.13%
10
13.24
Buyback yield%
9.92
11.28
11.83
11.57
13.56
11.92
11.75
10.75
8.47
5.55
14.62
10.75
11.42
85
0.584
D/E ratiox
0.949
1.120
1.309
1.307
1.395
1.629
1.915
2.247
2.266
2.563
0.289
2.247
1.512
70
4.097
Enterprise value¥B
1.205
1.253
1.263
1.183
1.321
1.245
1.308
1.248
1.309
1.233
5.577
(1.36%)
0.34%
91
3.063
LT debt¥B
0.246
0.230
0.213
0.235
0.242
0.270
0.282
0.262
0.287
0.293
5.694
3.92%
1.10%
75
Revenue
¥6.682B
2.45%
1.00×
Cost of revenue
¥4.651B
2.74%
1.03×
Operating expenses
¥730.4M
1.96%
0.95×
Cash and investments
17.72%
Spread over hurdle
28.09%