1.566
Revenue¥B
4.927
5.360
5.745
6.102
6.350
6.872
7.394
8.013
8.710
9.181
1.639
7.65%
7.08%
31
16.21
Revenue growth%
6.00
8.20
10.41
11.60
13.88
12.33
13.09
15.25
12.27
13.85
9.46
13.09
12.30
75
19.80
Gross margin%
16.46
18.87
19.16
20.46
18.09
17.09
14.15
12.31
11.82
12.57
18.94
12.57
16.77
77
11.85
Operating margin%
18.72
20.19
17.51
16.55
17.16
19.48
20.81
21.71
19.25
21.62
20.90
20.81
19.37
7
9.81
Net margin%
4.20
5.31
5.51
2.64
4.78
7.36
4.41
6.85
7.14
6.70
15.23
6.85
5.41
62
31.18
P/E ratio (avg)x
9.702
10.26
9.037
8.689
8.623
7.772
7.391
7.867
7.853
6.824
16.68
7.772
8.245
22
29.64
EV/EBITx
21.01
19.36
18.10
17.93
20.19
18.66
20.85
21.53
21.56
20.90
29.60
20.90
20.52
13
7.41
FCF yield (avg)%
14.82
16.82
15.99
15.74
15.84
13.34
10.44
11.88
11.50
11.13
2.22
11.50
14.08
70
29.72
FCF margin%
28.62
27.51
26.51
23.54
23.62
23.04
23.00
21.84
22.25
19.92
4.88
22.25
23.29
15
0.291
FCF / Net incomex
1.142
1.210
1.294
1.157
1.237
1.142
1.047
0.972
0.846
0.791
1.041
0.972
1.142
43
21.42
ROIC%
0.96
0.91
2.70
3.07
5.47
8.30
10.28
8.26
5.94
5.93
27.07
8.26
5.70
84
8.73
Return on equity%
5.36
6.47
4.24
4.17
1.56
0.40
1.90
4.69
6.46
4.96
27.99
4.69
4.47
84
17.53
Return on assets%
13.12
11.94
11.56
12.27
11.22
11.00
9.56
7.63
9.37
9.95
16.98
9.56
11.11
75
1.25
EPS¥
1.82
1.98
2.32
2.47
2.58
2.63
2.69
3.05
3.39
3.89
1.40
8.56%
8.43%
—
5.74
EPS growth%
5.83
8.70
8.81
9.40
7.72
9.72
7.12
4.95
2.81
5.07
12.16
5.07
7.42
9
0.86
Bookvalue per sh¥
0.44
0.38
0.40
0.35
0.36
0.37
0.38
0.42
0.36
0.38
1.13
1.32%
(2.14%)
—
0.95
FCF per share¥
0.82
0.88
0.91
0.82
0.86
0.84
0.83
0.82
0.81
0.86
1.08
0.03%
0.65%
—
0.28
Dividend per sh¥
0.41
0.41
0.45
0.48
0.46
0.50
0.54
0.59
0.56
0.59
0.34
5.21%
3.99%
—
20.88
Div yield (avg)%
1.27
0.40
0.40
0.40
2.73
3.13
0.50
1.18
0.40
0.99
11.38
0.99
0.75
84
11.99
Payout ratio%
6.68
8.83
9.59
9.40
7.30
8.54
6.10
6.12
5.53
7.86
27.45
6.12
7.58
23
1.178
Shares (diluted)B
0.831
0.743
0.770
0.682
0.658
0.611
0.556
0.551
0.541
0.475
1.167
(6.30%)
(5.16%)
50
10.33
Buyback yield%
7.40
9.05
10.47
8.67
6.07
4.51
3.90
5.50
2.77
3.26
13.44
3.90
5.79
20
0.590
D/E ratiox
0.356
0.371
0.420
0.418
0.462
0.512
0.579
0.688
0.796
0.894
0.757
0.688
0.487
6
4.532
Enterprise value¥B
10.91
10.85
12.89
12.91
12.93
13.94
14.69
17.47
17.57
17.38
0.702
6.10%
5.32%
42
6.038
LT debt¥B
5.194
5.385
6.023
5.713
5.784
5.762
5.543
5.566
5.486
5.123
1.259
(2.40%)
(0.63%)
59
Revenue
¥9.181B
7.08%
1.00×
Cost of revenue
¥6.324B
7.04%
1.00×
Operating expenses
¥1.219B
7.13%
1.00×
Cash and investments
14.35%
Return on capital
101.84%
Spread over hurdle
92.34%