2.369
Revenue¥B
4.723
4.694
4.756
4.697
4.695
4.772
4.704
4.656
4.693
4.753
2.649
0.24%
0.13%
89
20.72
Revenue growth%
1.36
3.97
1.01
0.40
1.14
0.40
2.10
0.65
2.40
0.75
23.26
0.75
1.08
67
22.74
Gross margin%
12.37
10.14
8.48
7.69
8.21
8.30
6.90
8.50
7.29
4.90
6.10
7.29
8.25
67
12.83
Operating margin%
26.66
24.18
23.98
26.63
24.89
26.49
26.39
24.08
24.98
24.95
21.06
24.98
24.97
55
25.05
Net margin%
6.50
8.30
10.39
9.78
11.43
11.70
11.06
10.30
11.67
9.12
27.06
11.06
10.35
24
24.55
P/E ratio (avg)x
15.02
15.41
15.54
15.07
16.88
17.87
17.81
20.60
21.56
23.37
7.328
20.60
17.34
10
31.00
EV/EBITx
26.67
24.79
24.10
24.09
22.01
21.86
23.87
21.40
21.52
24.12
29.52
21.86
23.98
62
9.80
FCF yield (avg)%
26.61
23.94
22.04
19.99
18.06
15.19
14.63
14.22
12.16
14.17
5.04
14.22
16.63
44
17.67
FCF margin%
16.30
18.89
19.32
20.22
19.28
17.85
15.69
13.87
16.56
14.12
12.47
15.69
17.21
80
0.792
FCF / Net incomex
1.139
1.128
1.219
1.201
1.397
1.433
1.583
1.505
1.611
1.743
1.237
1.583
1.415
49
23.00
ROIC%
13.80
16.06
16.90
17.13
16.62
16.28
17.72
19.20
18.16
18.15
6.06
18.15
17.01
66
7.78
Return on equity%
33.75
34.41
36.35
34.08
32.40
31.09
30.80
30.43
32.17
35.05
27.84
31.09
33.07
70
3.61
Return on assets%
29.47
27.99
30.89
28.69
30.91
33.04
34.55
33.71
36.37
39.22
17.37
34.55
31.97
38
0.84
EPS¥
0.89
0.91
0.95
0.98
1.13
1.26
1.40
1.51
1.68
1.87
0.86
10.61%
8.10%
—
8.05
EPS growth%
7.54
6.85
6.45
4.94
2.65
4.68
5.62
8.49
6.91
7.28
25.50
6.91
6.65
45
0.69
Bookvalue per sh¥
0.18
0.20
0.23
0.25
0.26
0.29
0.33
0.37
0.42
0.43
0.48
10.40%
9.42%
—
0.85
FCF per share¥
0.39
0.36
0.36
0.37
0.38
0.34
0.29
0.32
0.34
0.32
0.82
(3.40%)
(2.74%)
—
0.41
Dividend per sh¥
0.68
0.78
0.87
1.00
0.97
1.08
1.24
1.42
1.53
1.54
0.59
9.74%
9.12%
—
2.02
Div yield (avg)%
3.61
2.99
1.40
4.04
5.41
2.84
1.92
0.40
0.40
2.94
24.17
1.92
2.89
27
27.08
Payout ratio%
13.43
12.23
9.87
9.39
6.63
7.89
5.68
6.54
6.40
9.36
6.06
6.54
8.63
78
1.849
Shares (diluted)B
2.110
2.199
2.019
1.903
1.731
1.530
1.620
1.725
1.869
1.743
1.852
0.14%
(0.81%)
40
5.66
Buyback yield%
11.94
13.94
16.86
17.15
17.16
16.42
13.83
13.32
13.75
16.29
15.51
13.83
15.12
50
0.937
D/E ratiox
1.686
1.702
1.527
1.526
1.584
1.784
1.957
2.089
2.239
2.234
0.137
2.089
1.743
90
3.704
Enterprise value¥B
3.351
3.722
3.404
3.367
3.321
3.076
3.446
3.308
3.659
3.685
2.754
2.10%
0.78%
42
2.187
LT debt¥B
0.810
0.897
0.824
0.912
0.940
0.965
0.859
0.936
1.039
1.034
4.408
1.92%
2.52%
46
Revenue
¥4.753B
0.13%
1.00×
Cost of revenue
¥3.045B
0.26%
1.01×
Operating expenses
¥733.2M
(0.38%)
0.95×
Cash and investments
15.19%
Spread over hurdle
(0.34%)