4.614
Revenue¥B
8.535
8.864
8.904
9.045
9.189
9.519
9.609
9.724
9.917
9.975
4.861
1.66%
1.81%
74
7.91
Revenue growth%
22.99
24.09
25.75
27.73
26.13
27.65
28.34
27.76
30.17
29.02
27.07
28.34
27.69
29
14.02
Gross margin%
3.85
5.55
7.86
10.53
7.84
6.60
6.09
6.95
8.22
10.05
24.98
6.95
7.39
33
6.23
Operating margin%
18.92
16.31
15.04
16.26
16.02
14.93
13.38
15.93
13.41
11.91
19.74
13.41
15.49
34
14.14
Net margin%
27.25
27.01
28.82
29.90
32.25
29.48
30.89
33.57
35.69
35.20
19.56
33.57
30.40
31
26.35
P/E ratio (avg)x
36.41
43.67
50.48
55.59
58.19
60.76
66.95
71.34
70.60
74.47
26.55
70.60
59.48
7
9.453
EV/EBITx
19.49
18.66
20.60
22.38
23.97
24.19
23.83
27.59
28.43
32.78
27.45
27.59
23.90
51
5.34
FCF yield (avg)%
24.81
24.80
25.39
26.30
27.99
25.13
25.74
24.41
23.11
21.73
19.62
24.41
24.97
7
11.28
FCF margin%
7.69
9.87
11.99
11.39
9.94
11.80
9.67
8.05
8.51
6.21
2.33
8.51
9.77
88
0.405
FCF / Net incomex
0.123
0.138
0.145
0.154
0.166
0.167
0.183
0.201
0.212
0.234
1.130
0.201
0.166
71
2.95
ROIC%
2.93
5.29
6.41
9.01
8.79
7.71
5.49
4.70
4.65
6.92
3.72
5.49
5.95
10
8.25
Return on equity%
13.20
16.01
17.29
14.34
17.01
16.16
15.02
12.92
13.51
13.39
22.83
13.51
14.68
5
17.33
Return on assets%
5.44
7.23
7.89
9.73
6.93
9.36
10.80
10.81
7.97
10.71
7.05
10.71
8.66
7
0.35
EPS¥
1.22
1.26
1.25
1.17
1.06
1.09
1.13
1.20
1.22
1.22
0.39
2.84%
(0.93%)
—
17.80
EPS growth%
8.86
9.13
6.56
8.73
11.26
11.94
11.03
11.91
12.38
13.73
24.46
11.94
11.15
54
1.37
Bookvalue per sh¥
0.47
0.51
0.48
0.48
0.44
0.45
0.39
0.43
0.41
0.39
0.87
(2.64%)
(1.67%)
—
0.88
FCF per share¥
0.93
0.88
0.81
0.89
0.80
0.75
0.79
0.71
0.64
0.71
1.09
(2.46%)
(2.25%)
—
1.47
Dividend per sh¥
0.53
0.51
0.52
0.52
0.56
0.64
0.73
0.82
0.91
1.05
1.10
13.62%
6.98%
—
9.66
Div yield (avg)%
21.99
19.53
18.99
19.41
17.40
16.10
18.84
18.87
21.25
23.58
18.55
18.87
19.20
11
8.29
Payout ratio%
26.81
26.45
28.38
25.49
27.21
27.64
26.85
28.69
28.66
28.44
28.65
28.44
27.42
40
4.949
Shares (diluted)B
3.949
3.669
3.501
3.701
3.575
3.458
3.894
4.278
4.399
4.103
4.925
2.79%
(0.74%)
56
14.84
Buyback yield%
1.09
0.40
0.40
0.40
1.36
1.53
2.45
2.91
4.39
6.61
6.62
2.91
1.44
26
1.150
D/E ratiox
0.966
0.917
0.979
0.945
0.901
0.954
1.011
0.972
0.891
0.827
0.306
0.954
0.949
42
5.080
Enterprise value¥B
2.363
2.704
2.968
3.056
3.255
3.702
3.802
3.717
3.646
4.041
7.156
4.42%
5.20%
77
2.823
LT debt¥B
1.090
1.063
1.162
1.281
1.240
1.300
1.289
1.399
1.512
1.590
1.521
5.10%
4.27%
34
Revenue
¥9.975B
1.81%
1.00×
Cost of revenue
¥4.794B
2.10%
1.03×
Operating expenses
¥1.932B
1.23%
0.94×
Cash and investments
17.69%
Goodwill & intangibles
15.63%
Spread over hurdle
22.53%