6.103
Revenue¥B
5.675
6.038
6.523
7.156
7.740
8.271
8.739
9.439
10.19
10.90
6.451
7.10%
7.57%
81
13.60
Revenue growth%
3.19
1.03
0.40
0.40
0.40
0.40
0.40
0.40
1.20
2.07
28.82
0.40
0.40
66
14.64
Gross margin%
22.85
21.65
19.39
16.66
16.75
17.78
20.13
18.09
15.58
15.08
23.88
17.78
17.94
57
18.97
Operating margin%
22.89
22.01
19.06
20.64
18.14
18.04
15.26
13.23
15.91
18.73
29.48
15.91
18.44
17
19.91
Net margin%
25.87
27.95
28.07
27.23
29.15
31.13
33.03
30.89
29.34
26.39
11.21
30.89
28.61
53
18.06
P/E ratio (avg)x
27.41
29.15
34.07
37.07
36.76
41.57
45.90
47.70
54.95
55.12
9.414
47.70
39.32
8
24.21
EV/EBITx
42.55
48.93
54.46
60.54
63.38
67.82
73.51
83.25
92.93
93.59
23.20
83.25
65.60
58
20.88
FCF yield (avg)%
14.19
15.61
15.74
17.31
15.67
17.29
17.80
19.21
19.97
21.92
24.99
19.21
17.30
64
14.79
FCF margin%
6.23
5.35
5.05
5.39
3.80
2.59
2.44
3.69
4.94
5.12
26.56
3.69
4.99
35
0.960
FCF / Net incomex
0.238
0.261
0.266
0.257
0.263
0.271
0.281
0.286
0.287
0.321
0.942
0.286
0.268
5
10.67
ROIC%
8.14
5.28
2.82
3.28
5.10
7.38
5.59
5.43
3.86
1.54
27.54
5.43
5.19
63
24.05
Return on equity%
8.22
8.94
9.71
8.54
7.59
8.21
10.49
13.21
13.49
15.61
25.50
13.21
9.33
50
19.49
Return on assets%
21.87
22.57
24.49
23.10
20.70
18.93
16.38
16.35
15.29
14.58
6.09
16.35
19.82
87
1.64
EPS¥
2.59
2.85
2.66
2.74
2.58
2.75
3.09
3.45
3.59
3.37
1.71
5.48%
3.04%
—
20.59
EPS growth%
21.06
21.42
22.19
20.39
21.95
23.25
24.66
26.69
26.99
29.00
26.70
26.69
22.72
27
1.49
Bookvalue per sh¥
3.19
3.23
3.33
3.17
3.30
2.93
3.13
2.76
2.60
2.51
0.62
(5.29%)
(2.46%)
—
1.25
FCF per share¥
2.42
2.24
2.34
2.58
2.46
2.60
2.48
2.40
2.24
2.29
2.76
(1.45%)
(0.98%)
—
2.00
Dividend per sh¥
2.15
2.03
2.09
2.05
2.06
2.24
2.39
2.42
2.39
2.60
2.21
4.80%
3.19%
—
14.79
Div yield (avg)%
9.96
7.95
7.25
8.10
7.49
6.93
9.35
6.39
4.88
7.46
4.09
6.93
7.47
34
10.96
Payout ratio%
3.96
5.16
4.54
5.84
3.09
4.65
3.41
0.91
3.49
3.29
24.75
3.41
3.72
62
1.842
Shares (diluted)B
2.148
2.060
2.133
2.291
2.051
2.008
2.226
2.203
2.343
2.359
1.791
2.84%
1.87%
44
20.24
Buyback yield%
33.59
35.56
35.55
35.59
36.05
33.10
32.45
34.75
32.19
31.69
9.66
32.45
34.17
20
1.407
D/E ratiox
0.599
0.537
0.584
0.634
0.548
0.490
0.479
0.415
0.364
0.358
1.530
0.415
0.514
42
2.838
Enterprise value¥B
3.181
3.282
3.426
3.228
3.144
2.836
2.542
2.689
2.752
2.433
3.701
(4.99%)
(1.69%)
25
1.545
LT debt¥B
7.963
7.801
7.583
7.338
8.028
8.649
9.538
8.981
9.053
8.906
6.727
2.10%
1.81%
22
Revenue
¥10.90B
7.57%
1.00×
Cost of revenue
¥6.610B
7.52%
1.00×
Operating expenses
¥1.179B
6.77%
0.93×
Cash and investments
15.87%
Spread over hurdle
18.64%