5.201
Revenue¥B
6.100
6.263
6.183
6.140
6.300
6.383
6.501
6.647
6.561
6.624
5.528
1.01%
0.87%
23
8.70
Revenue growth%
8.95
10.59
10.50
10.39
9.63
10.54
8.18
10.54
8.34
7.05
17.08
8.34
10.01
58
15.28
Gross margin%
3.93
4.02
4.79
5.61
7.55
10.42
9.52
8.10
10.71
8.82
6.72
9.52
7.83
95
24.80
Operating margin%
31.51
34.39
33.94
35.41
33.42
31.65
28.68
30.97
30.17
32.72
25.74
30.97
32.18
93
21.54
Net margin%
31.44
31.18
30.08
30.69
29.56
32.38
31.04
30.67
29.12
31.18
11.54
31.04
30.87
95
32.49
P/E ratio (avg)x
15.89
17.92
20.01
19.46
21.45
24.21
25.85
27.59
26.46
27.63
33.49
26.46
22.83
16
15.83
EV/EBITx
32.01
30.19
31.08
33.94
35.74
38.70
36.01
33.02
30.70
29.90
36.56
33.02
32.52
79
17.18
FCF yield (avg)%
13.84
16.45
15.96
13.82
15.50
12.71
13.24
11.28
11.11
10.00
21.74
11.28
13.53
36
25.56
FCF margin%
9.52
10.19
8.06
9.03
8.87
6.61
7.44
7.12
7.35
6.89
2.43
7.12
7.75
7
0.996
FCF / Net incomex
1.081
1.077
0.976
0.850
0.749
0.656
0.694
0.609
0.564
0.614
0.604
0.614
0.721
28
24.51
ROIC%
5.74
7.76
4.77
6.91
6.64
8.94
10.36
7.92
8.03
7.86
23.53
8.03
7.81
65
19.45
Return on equity%
12.93
13.64
12.95
12.40
10.13
10.29
10.99
11.84
9.20
11.35
16.90
10.99
11.60
29
3.89
Return on assets%
14.74
16.75
18.12
17.96
19.40
18.07
19.92
19.72
17.58
17.85
29.24
18.07
18.02
40
0.56
EPS¥
0.68
0.80
0.90
0.88
0.96
1.14
1.27
1.38
1.65
1.91
0.57
14.78%
12.65%
—
16.42
EPS growth%
7.20
6.52
5.70
8.06
8.16
6.32
7.14
9.34
7.75
5.87
8.09
7.14
7.17
10
1.12
Bookvalue per sh¥
0.94
0.96
1.06
1.10
1.18
1.27
1.52
1.72
1.74
1.72
0.84
7.86%
6.69%
—
0.31
FCF per share¥
0.81
0.86
0.92
0.98
1.00
1.03
0.88
0.85
0.87
0.80
0.67
(4.42%)
(1.61%)
—
0.68
Dividend per sh¥
0.65
0.66
0.68
0.74
0.70
0.76
0.79
0.77
0.81
0.73
0.41
0.76%
1.63%
—
24.71
Div yield (avg)%
15.78
14.64
15.93
17.00
16.04
14.84
15.30
14.22
15.79
14.98
22.69
14.98
15.54
54
22.00
Payout ratio%
20.11
17.65
18.76
19.28
20.29
19.44
19.00
20.70
19.30
21.92
26.73
19.44
19.37
13
3.119
Shares (diluted)B
4.710
5.242
5.430
5.507
6.042
6.273
7.325
8.344
8.507
9.488
3.064
9.44%
8.03%
18
7.34
Buyback yield%
0.40
0.40
0.40
1.83
4.18
1.85
0.40
0.40
0.40
2.03
5.50
0.40
0.40
26
0.500
D/E ratiox
1.350
1.413
1.410
1.533
1.556
1.723
1.603
1.633
1.553
1.623
0.300
1.623
1.554
8
3.913
Enterprise value¥B
5.198
4.775
5.290
5.741
5.987
5.531
6.169
6.885
6.291
6.142
3.833
0.51%
1.45%
15
1.491
LT debt¥B
0.519
0.555
0.525
0.461
0.463
0.509
0.487
0.536
0.563
0.588
3.204
4.88%
1.14%
47
Revenue
¥6.624B
0.87%
1.00×
Cost of revenue
¥4.228B
0.82%
1.00×
Operating expenses
¥714.6M
0.99%
1.01×
Cash and investments
15.46%
Spread over hurdle
21.46%