0.508
Revenue¥B
3.342
3.351
3.301
3.299
3.317
3.401
3.418
3.499
3.605
3.681
0.568
2.10%
0.88%
46
7.34
Revenue growth%
27.28
24.53
21.59
23.43
23.95
23.14
24.89
25.50
24.22
26.42
27.98
24.89
24.37
62
11.82
Gross margin%
4.74
5.43
7.47
6.22
8.48
10.95
8.74
9.77
10.63
8.90
9.25
9.77
8.61
77
9.29
Operating margin%
20.78
19.85
17.13
15.50
16.18
14.81
12.14
11.49
14.19
17.03
19.26
14.19
15.84
70
17.98
Net margin%
4.89
4.36
7.03
4.74
1.82
1.36
1.14
0.40
0.40
1.14
3.47
1.14
1.59
15
34.03
P/E ratio (avg)x
5.369
5.401
5.396
5.093
5.067
4.875
4.735
4.122
3.947
4.071
21.45
4.122
4.971
33
25.56
EV/EBITx
7.964
8.785
7.973
8.366
8.965
9.904
9.257
9.860
9.752
9.872
37.41
9.860
9.111
85
3.70
FCF yield (avg)%
14.09
15.25
14.39
16.20
16.91
19.80
21.15
21.33
22.51
20.08
25.55
21.15
18.35
28
18.02
FCF margin%
20.63
17.68
15.33
15.50
17.44
14.95
14.63
14.55
14.82
15.68
18.60
14.82
15.41
68
0.496
FCF / Net incomex
1.085
1.158
1.247
1.403
1.518
1.424
1.341
1.456
1.540
1.703
0.969
1.456
1.413
49
18.68
ROIC%
23.56
24.02
23.67
26.07
26.03
26.08
25.51
25.82
28.07
30.69
27.11
26.08
25.93
47
20.95
Return on equity%
8.82
9.50
12.31
12.11
13.14
13.58
16.51
14.87
14.79
15.51
16.44
14.87
13.36
45
14.69
Return on assets%
23.08
21.25
20.06
22.28
24.29
26.27
26.97
28.73
29.74
27.59
18.06
27.59
25.28
77
0.60
EPS¥
0.86
0.89
0.92
0.81
0.81
0.81
0.90
0.96
1.03
0.93
0.64
2.87%
(0.07%)
—
8.14
EPS growth%
0.40
2.14
1.08
0.40
0.40
2.05
3.86
3.73
5.30
8.05
6.25
3.86
2.09
83
0.23
Bookvalue per sh¥
0.21
0.20
0.20
0.18
0.19
0.20
0.19
0.18
0.17
0.19
1.12
(0.45%)
(2.17%)
—
0.52
FCF per share¥
1.04
1.02
1.12
1.21
1.22
1.16
1.11
1.06
1.19
1.34
0.20
1.99%
1.75%
—
0.70
Dividend per sh¥
0.88
0.95
0.86
0.79
0.68
0.61
0.57
0.57
0.52
0.51
0.54
(5.76%)
(5.45%)
—
18.98
Div yield (avg)%
17.03
17.15
15.21
14.73
14.21
13.42
13.61
12.88
11.26
13.80
27.74
13.42
14.00
94
5.43
Payout ratio%
17.55
14.61
13.48
14.43
15.28
13.85
14.92
14.02
16.13
15.44
21.79
14.92
14.76
86
1.407
Shares (diluted)B
1.662
1.778
1.567
1.625
1.720
1.588
1.634
1.587
1.719
1.812
1.382
1.04%
1.55%
63
21.89
Buyback yield%
25.53
26.90
28.23
27.01
25.51
27.19
26.32
28.65
30.92
28.01
26.70
28.01
27.10
92
0.594
D/E ratiox
2.372
2.873
3.412
3.895
3.898
4.242
4.264
4.797
5.078
5.683
0.251
4.797
4.070
92
0.954
Enterprise value¥B
1.792
2.034
2.052
2.169
2.366
2.347
2.483
2.623
2.589
2.580
2.560
1.75%
5.14%
26
1.080
LT debt¥B
1.814
1.880
1.868
1.938
1.775
1.666
1.509
1.489
1.442
1.455
1.882
(3.90%)
(2.12%)
19
Revenue
¥3.681B
0.88%
1.00×
Cost of revenue
¥2.452B
0.63%
0.97×
Operating expenses
¥619.8M
1.02%
1.01×
Cash and investments
18.04%
Spread over hurdle
35.72%