1.442
Revenue¥B
2.400
2.459
2.489
2.453
2.447
2.428
2.437
2.473
2.451
2.485
1.515
0.31%
0.23%
56
16.50
Revenue growth%
6.22
8.97
7.18
6.55
7.82
10.49
8.49
7.89
5.02
6.31
3.80
7.89
7.50
87
29.04
Gross margin%
27.14
26.74
28.97
29.03
30.75
28.53
29.84
27.01
27.41
30.29
17.87
28.53
28.75
21
2.53
Operating margin%
20.64
21.18
23.10
23.76
26.26
23.82
22.23
22.44
21.83
19.35
28.42
22.23
22.33
33
12.28
Net margin%
29.29
28.35
30.58
30.38
32.56
34.82
34.08
33.55
31.95
34.51
15.67
34.08
32.25
10
34.21
P/E ratio (avg)x
12.90
13.78
14.24
15.38
15.76
16.39
15.27
16.06
17.05
16.42
20.86
16.39
15.57
85
30.98
EV/EBITx
39.46
38.04
41.77
41.69
41.19
48.38
53.02
61.64
62.03
67.52
33.66
61.64
45.07
58
14.47
FCF yield (avg)%
26.60
27.98
29.08
26.24
27.18
26.78
26.82
28.91
27.40
26.58
13.23
26.82
27.00
6
12.86
FCF margin%
14.33
13.12
13.34
12.63
13.62
13.37
14.71
12.30
9.96
10.71
21.28
12.30
13.23
36
0.127
FCF / Net incomex
1.743
1.724
1.674
1.764
1.781
1.769
2.089
2.410
2.603
2.786
0.199
2.410
1.775
38
8.10
ROIC%
5.33
6.70
7.34
6.62
9.53
12.07
14.77
13.74
13.68
16.39
26.06
13.74
10.80
40
13.03
Return on equity%
24.89
27.54
28.43
27.36
28.32
30.35
31.89
29.37
29.76
27.45
22.11
29.76
28.38
40
17.01
Return on assets%
10.97
8.37
6.65
4.00
5.68
6.89
8.15
8.09
9.01
11.32
4.98
8.15
8.12
74
0.11
EPS¥
0.38
0.37
0.39
0.40
0.41
0.40
0.40
0.39
0.39
0.42
0.12
0.84%
2.13%
—
29.35
EPS growth%
10.74
8.96
7.62
4.76
4.40
5.10
5.41
2.93
5.52
7.31
14.28
5.41
5.47
16
0.55
Bookvalue per sh¥
0.12
0.12
0.13
0.12
0.12
0.13
0.12
0.12
0.11
0.12
0.52
(1.04%)
(1.59%)
—
0.28
FCF per share¥
0.34
0.33
0.31
0.29
0.27
0.27
0.27
0.24
0.27
0.28
0.53
0.56%
(0.89%)
—
0.37
Dividend per sh¥
0.30
0.33
0.33
0.35
0.37
0.40
0.44
0.44
0.52
0.54
0.38
7.61%
7.19%
—
20.17
Div yield (avg)%
31.52
34.34
34.49
32.12
30.48
30.65
31.42
32.70
35.27
34.45
26.89
32.70
32.41
87
25.47
Payout ratio%
6.11
7.24
5.86
6.30
3.79
6.39
5.40
6.56
6.54
8.42
7.33
6.54
6.35
20
3.025
Shares (diluted)B
2.223
2.007
1.903
1.764
1.793
1.698
1.569
1.693
1.467
1.493
3.067
(3.59%)
(4.45%)
29
14.47
Buyback yield%
6.58
5.61
4.90
4.41
4.54
3.96
6.76
8.57
8.97
7.13
13.51
7.13
6.09
71
0.888
D/E ratiox
1.353
1.202
1.080
0.992
0.868
0.759
0.752
0.670
0.653
0.568
0.554
0.670
0.814
12
0.832
Enterprise value¥B
3.696
3.702
3.900
4.436
4.514
5.296
5.192
5.334
5.827
5.936
2.220
5.63%
6.93%
73
1.177
LT debt¥B
0.672
0.707
0.765
0.757
0.777
0.867
0.906
0.993
1.129
1.143
1.016
8.03%
4.62%
67
Revenue
¥2.485B
0.23%
1.00×
Cost of revenue
¥1.632B
0.40%
1.02×
Operating expenses
¥364.0M
(0.03%)
0.97×
Goodwill & intangibles
20.27%
Cash and investments
16.98%
Spread over hurdle
16.75%