0.418
Revenue¥B
5.622
5.871
6.168
6.564
6.766
7.127
7.498
7.850
8.216
8.719
0.461
5.20%
5.16%
81
28.58
Revenue growth%
3.67
5.38
3.31
6.09
6.96
6.87
5.05
2.22
2.57
2.51
2.26
2.57
4.36
48
18.09
Gross margin%
23.84
24.74
25.99
24.12
25.21
23.17
25.48
27.99
30.74
30.48
29.15
27.99
25.34
62
15.51
Operating margin%
11.71
13.48
13.13
14.91
12.95
13.56
11.84
9.21
11.23
8.94
10.41
11.23
12.40
48
15.46
Net margin%
0.40
2.93
4.18
2.94
3.36
0.40
1.37
0.85
3.28
1.76
28.10
1.37
2.35
40
20.67
P/E ratio (avg)x
29.03
30.94
31.70
33.21
37.85
42.15
45.45
42.15
47.44
52.18
13.55
45.45
40.00
5
37.38
EV/EBITx
23.05
23.89
24.59
25.15
23.48
26.07
28.74
29.19
28.21
28.88
9.742
28.74
25.61
92
19.08
FCF yield (avg)%
0.40
0.40
1.53
2.33
0.40
1.41
3.14
2.64
2.22
0.40
10.99
2.22
1.47
57
6.76
FCF margin%
17.03
16.49
18.04
18.79
20.12
22.27
22.27
21.54
19.12
16.30
28.68
21.54
18.96
39
0.849
FCF / Net incomex
2.596
2.719
3.285
3.372
3.612
3.732
4.082
4.469
4.670
5.672
1.746
4.469
3.672
67
25.72
ROIC%
3.08
3.76
6.70
5.91
3.68
4.94
5.96
8.24
11.10
11.69
22.15
8.24
5.94
7
9.40
Return on equity%
8.53
5.68
6.57
9.49
10.43
13.16
13.33
10.91
10.56
13.20
8.66
13.16
10.49
17
13.53
Return on assets%
28.62
26.30
29.17
31.68
29.90
29.18
27.00
24.07
25.21
24.64
10.44
25.21
27.81
47
1.80
EPS¥
1.35
1.41
1.38
1.58
1.79
1.76
1.82
1.91
1.88
2.01
1.96
2.30%
5.29%
—
23.09
EPS growth%
28.92
30.22
30.78
31.55
33.31
35.94
38.62
38.63
38.16
36.04
14.66
38.16
34.62
72
1.14
Bookvalue per sh¥
0.32
0.29
0.26
0.29
0.31
0.28
0.31
0.32
0.28
0.25
1.44
(4.19%)
(3.42%)
—
1.26
FCF per share¥
1.34
1.32
1.36
1.45
1.69
1.71
1.84
2.19
2.18
2.14
0.53
4.87%
5.33%
—
1.41
Dividend per sh¥
1.26
1.21
1.26
1.41
1.56
1.50
1.62
1.69
1.90
1.86
1.73
3.61%
4.33%
—
20.86
Div yield (avg)%
16.86
16.06
18.38
15.79
16.49
14.71
14.83
14.02
12.89
13.63
7.25
14.02
15.31
65
19.22
Payout ratio%
29.05
31.66
34.60
35.41
34.17
33.58
33.46
36.03
35.66
37.04
5.95
35.66
34.38
18
4.819
Shares (diluted)B
7.311
8.811
10.25
10.92
11.49
12.04
14.13
15.21
15.15
16.77
4.659
7.85%
9.03%
43
3.58
Buyback yield%
2.46
3.11
3.80
5.55
3.77
3.03
2.52
0.56
1.56
0.40
7.37
1.56
2.77
55
0.820
D/E ratiox
0.746
0.820
0.758
0.726
0.695
0.786
0.748
0.720
0.784
0.713
1.715
0.748
0.747
92
3.002
Enterprise value¥B
9.595
9.877
9.358
9.032
9.263
8.856
9.364
8.824
8.427
8.054
4.308
(2.76%)
(1.09%)
83
7.015
LT debt¥B
8.185
8.429
8.738
9.865
10.22
9.420
9.750
9.667
9.730
10.03
5.183
(0.37%)
1.21%
57
Revenue
¥8.719B
5.16%
1.00×
Cost of revenue
¥5.531B
4.98%
0.98×
Operating expenses
¥1.551B
5.31%
1.01×
Cash and investments
18.00%
Spread over hurdle
(1.47%)