0.783
Revenue¥M
6.528
6.695
6.843
7.080
7.266
7.433
7.527
7.737
8.162
8.576
0.836
3.37%
2.87%
92
3.53
Revenue growth%
11.55
9.81
6.97
6.00
5.37
6.93
4.64
6.34
5.68
6.24
6.55
6.24
6.29
21
8.19
Gross margin%
9.98
12.26
10.46
11.29
13.04
12.58
11.13
13.90
13.92
15.32
11.39
13.90
12.42
80
20.16
Operating margin%
23.22
25.84
28.09
26.50
29.14
29.83
30.15
31.52
31.53
29.99
18.39
30.15
29.48
24
3.32
Net margin%
14.72
16.27
18.01
15.76
13.57
14.72
12.87
15.31
17.69
20.32
19.18
15.31
15.53
50
30.32
P/E ratio (avg)x
40.52
43.86
44.07
42.05
44.49
44.61
51.71
50.92
55.32
54.31
31.50
51.71
44.55
90
25.40
EV/EBITx
8.911
9.443
10.69
11.92
11.80
13.10
13.56
13.52
14.00
15.41
33.48
13.56
12.51
17
18.93
FCF yield (avg)%
10.00
12.96
14.67
14.50
15.14
13.80
11.62
13.16
16.10
17.67
5.08
13.80
14.15
52
17.39
FCF margin%
21.80
20.98
22.28
21.02
23.29
21.58
18.99
21.25
23.34
25.70
18.77
21.58
21.69
29
1.153
FCF / Net incomex
0.819
0.788
0.832
0.821
0.798
0.841
0.954
0.907
0.885
0.857
0.240
0.885
0.837
84
12.24
ROIC%
10.40
12.63
14.09
14.68
13.70
16.69
15.82
15.25
14.14
12.68
8.31
15.25
14.12
65
22.34
Return on equity%
5.04
5.66
4.56
5.87
4.07
6.85
5.48
8.18
10.07
12.50
28.05
8.18
5.77
25
15.66
Return on assets%
24.94
24.14
25.11
23.91
26.64
27.90
28.52
26.18
23.39
24.06
20.62
26.18
25.03
41
1.42
EPS¥
0.43
0.46
0.48
0.53
0.53
0.48
0.53
0.53
0.47
0.47
1.51
(2.64%)
1.47%
—
15.11
EPS growth%
22.36
19.74
19.04
21.74
23.19
23.37
22.98
20.25
19.84
21.99
29.46
21.99
21.87
48
1.85
Bookvalue per sh¥
0.97
1.06
1.04
1.16
1.24
1.11
1.15
1.07
1.09
1.15
0.56
(1.52%)
1.74%
—
1.55
FCF per share¥
1.35
1.25
1.30
1.36
1.26
1.36
1.22
1.25
1.25
1.28
1.43
0.21%
(0.59%)
—
1.18
Dividend per sh¥
1.99
1.95
1.84
1.77
1.65
1.51
1.43
1.59
1.75
1.83
2.18
2.04%
(1.60%)
—
29.99
Div yield (avg)%
4.82
3.57
3.40
5.81
8.64
5.92
6.44
7.45
6.56
4.04
21.94
6.44
5.87
5
25.82
Payout ratio%
16.17
17.40
15.32
17.25
18.75
18.75
20.99
22.64
20.60
17.85
18.34
20.60
18.30
28
4.240
Shares (diluted)M
6.389
6.195
6.357
6.245
6.434
6.330
7.298
6.794
7.767
7.506
4.069
3.13%
2.11%
11
5.72
Buyback yield%
3.13
4.25
2.40
0.40
3.04
2.64
3.29
2.13
1.37
0.61
21.99
2.13
2.52
94
1.359
D/E ratiox
2.322
2.803
2.983
3.005
3.445
3.460
3.667
4.060
4.876
5.203
0.357
4.060
3.453
67
3.045
Enterprise value¥M
2.765
2.955
3.246
3.312
3.019
2.900
3.180
2.977
2.790
2.818
2.657
(1.36%)
0.57%
78
5.512
LT debt¥M
5.501
5.195
4.428
4.098
4.128
3.604
3.270
2.843
2.688
2.841
3.528
(7.20%)
(5.97%)
68
Revenue
¥8.576M
2.87%
1.00×
Cost of revenue
¥5.784M
3.03%
1.02×
Operating expenses
¥1.201M
2.37%
0.95×
Cash and investments
13.20%
Spread over hurdle
12.66%