5.652
Revenue¥B
6.773
6.858
6.896
6.893
6.980
7.074
7.173
7.138
7.193
7.291
5.988
0.88%
0.98%
43
18.46
Revenue growth%
20.89
19.64
17.56
17.24
16.41
17.41
20.08
20.87
19.25
16.92
4.65
19.25
18.41
95
10.34
Gross margin%
8.70
7.11
8.64
7.03
4.53
3.68
1.81
0.40
0.40
0.40
9.08
0.40
4.11
64
15.43
Operating margin%
29.06
28.21
28.47
26.27
23.91
25.53
24.23
22.92
25.78
25.62
29.44
25.53
25.70
44
4.36
Net margin%
27.88
30.67
30.80
30.22
32.51
33.04
30.39
29.94
27.98
26.66
18.51
29.94
30.30
56
18.80
P/E ratio (avg)x
16.40
16.50
15.76
16.48
14.66
15.12
16.06
15.88
15.16
16.74
10.74
15.88
15.97
38
27.95
EV/EBITx
12.37
13.71
14.45
14.41
16.27
16.58
16.48
17.51
18.38
21.56
29.88
17.51
16.37
54
20.74
FCF yield (avg)%
31.70
33.58
35.17
32.56
31.92
34.50
33.43
35.43
37.21
35.85
8.50
35.43
34.04
19
10.56
FCF margin%
24.29
26.53
23.87
21.69
21.59
21.39
23.85
22.39
21.11
18.68
20.32
21.39
22.04
90
0.368
FCF / Net incomex
1.964
2.274
2.487
2.763
2.743
3.145
3.635
4.330
4.860
4.957
1.247
4.330
2.954
52
20.42
ROIC%
14.15
11.26
11.66
11.28
12.30
12.91
12.76
12.45
13.06
12.94
18.80
12.91
12.60
55
22.33
Return on equity%
16.63
16.21
17.07
14.23
15.27
14.41
11.53
12.49
13.34
15.13
22.38
13.34
14.77
41
21.95
Return on assets%
11.82
8.92
10.13
10.18
12.84
13.53
16.34
18.48
17.07
17.88
17.60
17.07
13.19
10
1.15
EPS¥
0.94
0.88
0.96
0.91
0.92
0.89
0.91
1.06
1.02
0.95
1.18
0.62%
(0.36%)
—
29.73
EPS growth%
25.80
22.90
24.11
24.82
23.44
24.32
25.60
24.96
24.34
23.61
9.06
24.34
24.33
43
3.59
Bookvalue per sh¥
4.00
3.81
3.37
3.51
3.69
3.56
3.69
3.64
3.20
2.95
2.40
(4.38%)
(3.33%)
—
0.75
FCF per share¥
4.51
4.31
4.06
3.97
3.86
3.69
3.78
3.60
3.54
3.04
2.85
(4.64%)
(4.52%)
—
1.98
Dividend per sh¥
7.21
7.36
6.85
6.79
6.76
7.34
7.70
8.05
9.13
9.19
1.37
6.33%
3.68%
—
20.41
Div yield (avg)%
22.97
25.37
23.52
24.16
21.97
22.33
19.82
20.39
18.96
18.21
17.79
19.82
22.15
25
9.93
Payout ratio%
24.81
23.93
26.36
23.59
26.29
26.24
25.15
27.23
27.59
27.41
25.65
27.23
26.26
51
1.045
Shares (diluted)B
0.809
0.800
0.863
0.910
0.992
1.006
0.922
0.847
0.826
0.883
1.082
(2.29%)
1.19%
34
28.26
Buyback yield%
22.06
23.62
21.33
22.24
20.17
20.30
19.02
21.45
18.62
15.66
2.91
19.02
20.82
86
0.372
D/E ratiox
2.374
2.491
3.028
3.150
3.656
3.576
3.514
4.044
4.447
4.372
0.568
4.044
3.545
59
3.011
Enterprise value¥B
2.694
3.246
3.492
3.621
4.025
4.385
4.941
4.966
5.648
5.650
4.066
7.02%
7.83%
38
5.508
LT debt¥B
9.118
10.07
11.07
13.25
13.57
14.10
15.15
15.83
17.17
19.06
1.350
7.03%
8.36%
16
Revenue
¥7.291B
0.98%
1.00×
Cost of revenue
¥4.571B
1.12%
1.01×
Operating expenses
¥956.3M
1.00%
1.00×
Cash and investments
15.64%
Spread over hurdle
26.79%