3.644
Revenue¥B
2.750
2.931
3.230
3.532
3.774
4.062
4.289
4.690
5.024
5.368
3.951
7.30%
7.62%
80
20.33
Revenue growth%
32.45
30.05
27.40
25.64
26.92
24.58
24.28
26.46
24.73
27.11
22.12
24.73
26.69
17
16.55
Gross margin%
16.77
19.74
21.96
20.56
18.87
21.24
24.06
22.78
24.01
25.19
5.73
24.01
21.60
18
13.89
Operating margin%
19.77
22.25
19.26
17.42
20.21
19.73
21.15
19.78
20.24
19.67
23.06
19.78
19.78
93
2.29
Net margin%
17.60
18.85
16.77
18.06
19.00
16.78
14.10
13.19
10.72
10.96
16.78
13.19
16.78
94
28.01
P/E ratio (avg)x
44.53
48.88
49.65
55.67
67.10
66.30
64.84
72.68
79.04
77.03
8.718
72.68
65.57
55
16.66
EV/EBITx
51.81
51.11
53.95
55.51
55.58
57.28
54.09
55.95
57.97
59.18
29.87
57.28
55.54
18
24.70
FCF yield (avg)%
10.33
11.47
9.83
10.64
11.24
11.74
10.32
13.03
11.00
11.75
21.29
11.74
11.12
45
7.47
FCF margin%
21.81
21.43
19.28
19.44
18.42
17.75
19.22
20.14
18.56
15.67
19.08
18.56
19.25
75
1.382
FCF / Net incomex
0.183
0.197
0.231
0.249
0.250
0.262
0.295
0.328
0.362
0.346
0.368
0.328
0.256
25
19.54
ROIC%
21.84
22.09
23.59
26.13
27.71
26.11
23.54
21.55
18.93
17.05
21.22
21.55
22.82
50
26.40
Return on equity%
11.55
9.56
12.55
15.01
13.51
13.25
15.73
17.24
15.53
17.83
16.39
15.73
14.26
28
5.30
Return on assets%
14.35
14.93
12.14
13.80
14.75
16.86
18.76
20.42
18.66
16.14
4.02
18.66
15.54
6
0.45
EPS¥
1.20
1.19
1.15
1.15
1.32
1.23
1.28
1.34
1.29
1.44
0.49
1.83%
2.03%
—
5.95
EPS growth%
3.43
3.06
4.30
4.27
7.13
4.86
1.87
0.92
0.40
0.40
2.05
0.92
3.25
80
0.86
Bookvalue per sh¥
2.30
2.73
2.82
3.24
3.14
3.66
4.21
4.55
4.60
5.39
0.51
11.42%
10.14%
—
1.40
FCF per share¥
0.19
0.22
0.22
0.23
0.25
0.24
0.24
0.26
0.23
0.24
0.71
(0.82%)
1.94%
—
1.01
Dividend per sh¥
1.03
1.18
1.25
1.43
1.61
1.64
1.70
1.79
1.86
2.06
0.78
5.01%
9.15%
—
29.44
Div yield (avg)%
11.61
13.60
15.48
14.49
14.21
11.53
12.71
10.82
9.83
10.07
16.17
10.82
12.16
25
25.33
Payout ratio%
4.80
3.78
2.86
0.62
3.54
4.22
5.06
7.43
9.59
10.90
11.73
7.43
4.51
27
1.515
Shares (diluted)B
1.298
1.262
1.261
1.218
1.103
1.073
0.965
0.965
0.892
0.858
1.544
(4.89%)
(3.88%)
89
28.06
Buyback yield%
4.78
1.86
4.82
3.00
2.02
0.86
0.40
2.11
1.20
0.40
5.92
0.86
1.94
74
0.535
D/E ratiox
1.391
1.564
1.749
2.069
2.260
2.504
2.634
2.625
3.142
3.238
1.192
2.634
2.382
66
3.230
Enterprise value¥B
3.018
3.009
2.859
2.646
2.582
2.833
3.071
2.771
2.921
3.189
2.093
4.32%
0.11%
37
3.894
LT debt¥B
1.479
1.559
1.518
1.523
1.708
1.614
1.693
1.931
1.984
2.141
2.239
4.63%
3.64%
46
Revenue
¥5.368B
7.62%
1.00×
Cost of revenue
¥2.595B
7.85%
1.02×
Operating expenses
¥1.048B
7.40%
0.98×
Cash and investments
16.49%
Spread over hurdle
11.18%