6.356
Revenue¥B
4.739
5.031
5.345
5.690
6.075
6.420
6.930
7.587
8.295
8.816
6.913
7.73%
7.03%
84
19.50
Revenue growth%
8.25
8.30
7.11
8.02
8.42
10.03
11.74
13.48
13.26
11.76
9.33
11.76
9.22
79
17.69
Gross margin%
23.76
21.95
23.71
21.99
24.65
25.95
25.97
26.93
23.99
22.48
26.26
25.95
23.87
9
14.22
Operating margin%
11.98
13.95
13.29
14.30
11.60
13.73
12.61
10.66
12.26
12.14
2.08
12.26
12.44
91
4.13
Net margin%
14.66
17.43
14.87
15.45
13.31
14.87
13.48
10.49
12.45
13.65
25.91
13.48
14.16
14
8.252
P/E ratio (avg)x
20.63
20.79
22.74
22.76
21.85
23.20
21.73
22.06
25.17
26.33
28.09
23.20
22.40
84
28.70
EV/EBITx
30.07
28.24
27.49
29.82
32.78
32.84
34.29
33.56
37.05
36.38
34.00
34.29
32.81
51
21.75
FCF yield (avg)%
14.93
16.78
18.53
16.05
16.41
15.30
15.54
16.14
16.92
19.88
17.55
16.14
16.27
90
21.66
FCF margin%
19.87
19.67
19.30
18.02
19.22
20.22
22.28
23.77
26.28
27.58
3.66
23.77
20.04
27
0.639
FCF / Net incomex
0.303
0.334
0.317
0.340
0.344
0.348
0.314
0.304
0.281
0.319
0.469
0.314
0.318
87
15.67
ROIC%
20.75
17.78
18.79
18.96
21.80
21.29
22.68
24.18
24.50
25.23
4.67
24.18
21.55
47
25.33
Return on equity%
13.12
15.15
17.45
16.89
16.71
18.18
19.61
22.27
20.73
23.01
28.48
20.73
17.81
64
9.44
Return on assets%
10.15
12.75
11.15
8.52
9.06
10.53
11.08
13.18
14.79
15.33
11.90
13.18
11.11
82
2.38
EPS¥
4.82
5.03
5.44
6.01
6.39
6.03
5.48
5.86
6.26
6.43
2.49
0.11%
3.76%
—
14.01
EPS growth%
27.47
24.75
23.05
21.49
19.97
21.75
22.08
21.36
21.83
20.06
29.54
21.75
21.79
35
5.59
Bookvalue per sh¥
7.71
7.58
7.52
6.96
6.74
6.48
6.82
6.29
7.19
6.64
4.11
(0.31%)
(1.90%)
—
6.01
FCF per share¥
1.99
2.20
2.01
1.94
1.98
1.94
1.85
1.82
1.85
1.86
1.45
(1.27%)
0.40%
—
5.97
Dividend per sh¥
5.33
5.49
5.54
5.57
5.49
5.62
4.81
4.81
4.06
4.12
2.26
(5.58%)
(3.00%)
—
12.02
Div yield (avg)%
23.96
25.77
27.46
28.36
31.36
33.93
36.73
36.92
34.01
36.18
18.03
36.18
32.64
38
18.57
Payout ratio%
25.90
27.08
26.84
29.17
28.13
27.48
28.17
30.94
27.97
29.64
25.86
28.17
28.05
41
331.9
Shares (diluted)M
322.8
324.9
306.5
328.7
308.8
326.0
311.7
321.3
329.3
347.0
337.1
2.36%
0.49%
26
7.50
Buyback yield%
22.92
20.62
18.15
20.28
21.82
22.64
25.55
27.22
27.22
25.42
9.48
25.55
22.78
23
0.201
D/E ratiox
1.444
1.452
1.626
1.888
2.197
2.153
2.538
2.864
2.951
3.491
1.085
2.864
2.175
23
1.306
Enterprise value¥B
9.274
8.545
9.032
8.643
8.054
7.320
8.346
8.081
8.896
10.15
3.960
4.73%
1.76%
65
1.759
LT debt¥B
6.986
7.450
8.260
7.941
8.608
9.985
11.45
11.09
10.47
11.18
6.137
5.37%
5.84%
67
Revenue
¥8.816B
7.03%
1.00×
Cost of revenue
¥6.094B
6.90%
0.99×
Operating expenses
¥972.2M
8.77%
1.17×
Cash and investments
16.94%
Spread over hurdle
35.21%