4.864
Revenue¥B
19.21
20.93
22.49
24.18
26.42
28.94
31.03
34.18
36.20
38.85
5.298
8.02%
8.00%
16
19.97
Revenue growth%
14.74
17.20
16.15
18.43
16.18
15.28
15.73
13.67
13.79
13.62
10.61
13.79
15.51
22
21.69
Gross margin%
18.04
18.67
18.29
20.91
23.06
24.45
24.27
24.43
22.84
22.82
7.65
24.27
22.83
81
7.54
Operating margin%
3.28
3.04
1.85
0.65
3.44
5.32
4.15
3.24
1.79
0.40
20.78
3.24
3.14
54
6.53
Net margin%
28.29
26.47
27.57
28.13
29.22
29.99
30.85
32.98
31.29
32.93
18.01
31.29
29.61
26
33.72
P/E ratio (avg)x
32.59
35.65
34.77
31.91
29.28
26.94
24.90
27.43
27.89
26.98
23.81
26.98
28.59
57
25.73
EV/EBITx
7.669
6.590
7.098
6.897
6.063
6.222
5.683
5.036
5.442
5.048
32.16
5.442
6.142
88
16.87
FCF yield (avg)%
13.10
13.29
11.27
12.40
13.74
16.70
17.70
18.23
15.29
15.71
21.66
16.70
14.51
44
17.12
FCF margin%
24.40
26.64
25.17
23.94
23.19
20.90
22.26
24.09
22.35
19.81
13.27
22.26
23.57
84
0.865
FCF / Net incomex
1.170
1.209
1.225
1.348
1.301
1.179
1.290
1.394
1.267
1.222
0.201
1.267
1.246
92
10.64
ROIC%
7.12
6.99
6.81
7.67
9.97
7.67
5.28
5.92
4.37
3.52
16.63
5.28
6.90
29
20.60
Return on equity%
7.74
5.71
5.98
3.58
4.46
4.36
1.79
3.58
2.60
3.08
10.70
3.08
3.97
45
6.73
Return on assets%
33.53
36.03
36.53
39.47
41.87
41.19
38.72
37.44
37.20
37.68
10.95
37.68
37.56
91
3.92
EPS¥
0.92
0.95
0.97
1.01
0.93
0.81
0.77
0.68
0.65
0.69
4.07
(5.90%)
(3.15%)
—
26.51
EPS growth%
19.67
17.31
18.37
16.44
17.90
18.93
21.93
23.42
23.04
22.91
3.70
22.91
19.30
31
4.14
Bookvalue per sh¥
0.92
0.87
0.96
1.06
1.08
1.08
0.99
0.95
0.94
0.89
3.04
(3.80%)
0.68%
—
2.83
FCF per share¥
1.07
1.13
1.34
1.43
1.61
1.57
1.67
1.83
2.06
2.18
3.83
6.17%
7.32%
—
3.81
Dividend per sh¥
3.56
3.59
3.47
3.06
3.37
3.44
3.74
3.98
4.32
4.49
3.20
5.93%
3.39%
—
3.13
Div yield (avg)%
19.95
22.51
21.75
22.99
23.49
24.93
26.59
27.34
28.28
26.39
21.78
26.59
24.21
63
25.42
Payout ratio%
23.92
23.38
22.22
22.83
25.66
28.55
29.47
27.55
27.88
27.39
29.57
27.88
26.53
10
6.106
Shares (diluted)B
5.019
4.582
4.101
3.627
3.243
3.247
3.318
3.572
3.261
3.007
6.113
(1.49%)
(5.48%)
59
29.05
Buyback yield%
20.09
18.05
20.35
20.41
18.84
16.05
13.05
15.46
17.50
17.25
21.53
16.05
17.78
75
0.717
D/E ratiox
1.219
1.112
1.044
1.090
1.042
1.082
1.140
1.090
1.085
1.123
0.912
1.090
1.090
9
19.13
Enterprise value¥B
20.92
21.74
20.69
22.56
23.43
24.96
28.13
29.30
28.40
31.50
12.83
6.10%
5.27%
43
34.78
LT debt¥B
7.849
8.760
9.340
9.659
9.536
10.62
10.45
10.34
10.84
11.73
34.41
4.22%
4.30%
33
Revenue
¥38.85B
8.00%
1.00×
Cost of revenue
¥23.69B
7.97%
1.00×
Operating expenses
¥7.975B
7.99%
1.00×
Cash and investments
15.97%
Spread over hurdle
25.84%