1.148
Revenue¥B
5.882
5.847
5.853
5.996
6.188
6.372
6.588
6.653
6.736
6.826
1.221
1.98%
1.71%
40
11.08
Revenue growth%
3.74
1.84
1.08
0.40
1.93
3.25
1.11
0.40
0.40
1.82
5.27
1.11
1.46
9
8.19
Gross margin%
12.58
11.14
8.53
8.18
5.23
6.11
7.58
9.67
8.03
7.03
24.95
7.58
8.10
80
7.68
Operating margin%
23.35
24.84
27.30
24.37
24.41
26.31
26.18
27.82
26.68
23.95
29.62
26.31
25.51
41
29.07
Net margin%
20.13
19.65
22.02
24.64
24.67
25.06
26.66
24.73
23.84
22.90
24.35
24.73
24.24
43
24.56
P/E ratio (avg)x
15.81
14.45
13.17
12.05
11.66
10.70
11.18
10.36
9.912
10.71
19.93
10.70
11.42
67
22.29
EV/EBITx
26.21
23.26
21.76
23.19
23.60
23.58
26.25
28.57
27.63
26.55
7.381
26.55
24.91
20
25.31
FCF yield (avg)%
36.73
33.81
33.01
35.67
37.65
34.79
37.41
39.65
37.06
37.53
9.50
37.41
36.90
48
19.84
FCF margin%
26.14
24.99
26.98
28.01
27.26
25.00
23.04
20.41
21.95
21.02
10.41
21.95
25.00
43
1.359
FCF / Net incomex
0.237
0.227
0.242
0.247
0.259
0.281
0.267
0.260
0.245
0.226
1.199
0.260
0.246
19
14.73
ROIC%
17.30
16.10
13.83
16.38
18.96
15.96
14.29
13.20
14.24
14.25
20.73
14.25
15.13
81
19.84
Return on equity%
13.22
15.29
17.13
15.44
13.29
16.05
16.33
19.13
20.53
23.39
22.86
19.13
16.19
65
3.80
Return on assets%
24.25
24.65
26.41
27.59
25.28
28.03
30.54
30.69
28.57
26.86
2.52
28.57
27.23
16
0.73
EPS¥
0.42
0.41
0.40
0.41
0.35
0.32
0.30
0.30
0.25
0.23
0.75
(7.71%)
(5.97%)
—
25.52
EPS growth%
14.65
16.55
14.59
13.99
14.59
12.21
11.55
12.39
12.87
13.25
27.35
12.39
13.62
72
0.92
Bookvalue per sh¥
0.34
0.37
0.36
0.38
0.42
0.47
0.47
0.50
0.54
0.57
0.80
6.00%
5.88%
—
0.83
FCF per share¥
0.65
0.61
0.56
0.59
0.55
0.59
0.58
0.59
0.54
0.60
0.50
1.90%
0.21%
—
0.68
Dividend per sh¥
0.53
0.53
0.51
0.49
0.41
0.41
0.37
0.31
0.29
0.31
0.44
(5.69%)
(4.95%)
—
9.17
Div yield (avg)%
26.95
29.42
30.42
28.32
26.97
28.73
28.93
27.32
25.50
27.95
10.20
27.95
28.14
50
28.69
Payout ratio%
28.54
28.12
27.97
27.25
28.18
29.94
32.32
33.25
31.71
33.47
5.07
32.32
29.24
43
4.803
Shares (diluted)B
6.951
6.462
6.504
6.296
7.019
6.502
6.354
6.572
7.479
8.660
4.737
4.29%
2.93%
76
20.89
Buyback yield%
3.76
1.01
3.51
1.19
0.40
0.40
1.54
3.26
2.06
1.01
4.95
1.54
1.37
68
0.704
D/E ratiox
0.594
0.607
0.598
0.669
0.633
0.695
0.726
0.707
0.707
0.673
1.186
0.707
0.671
66
0.489
Enterprise value¥B
3.537
3.202
3.318
3.245
3.546
3.913
3.862
4.240
4.264
4.448
4.095
4.64%
1.93%
22
3.987
LT debt¥B
0.541
0.544
0.532
0.568
0.579
0.619
0.661
0.633
0.652
0.658
4.031
2.60%
2.98%
26
Revenue
¥6.826B
1.71%
1.00×
Cost of revenue
¥4.434B
1.66%
1.00×
Operating expenses
¥1.174B
2.18%
1.05×
Cash and investments
16.58%
Goodwill & intangibles
16.17%
Spread over hurdle
81.53%