2.045
Revenue¥B
4.281
4.255
4.201
4.318
4.387
4.367
4.468
4.524
4.467
4.394
2.236
0.03%
0.49%
19
8.15
Revenue growth%
23.21
23.52
23.47
24.72
23.71
23.54
23.73
21.77
23.36
21.04
16.07
23.36
23.50
95
26.18
Gross margin%
10.99
8.46
11.20
11.39
8.66
8.71
7.85
9.36
12.21
12.44
22.78
9.36
10.18
7
22.06
Operating margin%
21.08
18.58
21.11
21.39
22.22
23.68
22.82
24.13
21.76
19.53
23.47
22.82
21.57
91
29.49
Net margin%
1.54
0.80
3.38
4.12
2.80
1.20
0.89
2.93
4.85
3.02
7.85
2.93
2.87
17
35.78
P/E ratio (avg)x
50.05
52.22
50.45
45.75
44.16
43.59
45.48
47.12
43.86
44.76
29.99
44.76
45.61
25
12.71
EV/EBITx
23.55
20.94
20.26
19.18
17.78
18.67
17.65
17.97
17.51
18.76
35.99
17.97
18.71
40
7.11
FCF yield (avg)%
0.69
0.40
0.67
1.13
2.18
0.40
0.40
2.98
4.35
3.23
24.43
2.98
0.91
79
15.52
FCF margin%
25.28
28.28
30.33
29.98
27.08
27.66
25.94
23.52
22.43
22.91
12.46
23.52
26.51
31
1.797
FCF / Net incomex
0.193
0.177
0.190
0.184
0.163
0.163
0.147
0.158
0.147
0.134
1.205
0.147
0.163
88
3.51
ROIC%
13.31
11.76
14.67
12.74
11.89
10.29
12.09
10.36
12.02
11.92
5.39
11.92
11.97
90
27.62
Return on equity%
6.88
5.77
3.54
6.06
5.90
4.54
1.73
4.48
1.99
3.18
23.86
3.18
4.51
67
14.87
Return on assets%
20.65
19.09
20.24
21.44
19.25
16.95
15.44
12.91
12.59
15.31
22.21
15.31
18.02
57
0.89
EPS¥
1.32
1.35
1.44
1.53
1.76
1.76
1.89
1.85
1.73
1.96
0.91
2.20%
3.29%
—
22.78
EPS growth%
18.29
16.51
17.16
14.22
12.88
9.95
11.35
10.51
10.09
11.28
26.69
10.51
12.11
7
0.63
Bookvalue per sh¥
0.20
0.22
0.23
0.24
0.23
0.24
0.25
0.25
0.25
0.25
1.19
1.51%
2.37%
—
0.40
FCF per share¥
0.54
0.63
0.69
0.69
0.71
0.66
0.67
0.74
0.74
0.72
1.21
0.20%
3.53%
—
1.13
Dividend per sh¥
0.54
0.49
0.48
0.48
0.49
0.44
0.41
0.39
0.36
0.39
0.88
(4.41%)
(4.49%)
—
24.93
Div yield (avg)%
29.36
31.91
32.70
32.50
32.21
30.37
30.58
33.43
33.59
31.26
21.90
31.26
32.06
60
21.02
Payout ratio%
30.46
32.33
32.43
32.36
30.20
28.05
25.26
26.54
25.22
27.21
9.68
26.54
29.12
46
2.149
Shares (diluted)B
2.402
2.624
2.702
2.532
2.501
2.413
2.506
2.299
2.452
2.598
2.136
0.77%
1.28%
24
19.43
Buyback yield%
28.65
31.46
30.25
31.68
33.63
31.84
32.57
34.85
33.04
35.52
3.69
33.04
32.20
46
1.651
D/E ratiox
0.994
1.012
0.911
0.806
0.825
0.845
0.826
0.873
0.866
0.870
1.337
0.866
0.868
50
3.345
Enterprise value¥B
2.860
2.593
2.509
2.308
2.204
2.010
1.922
1.820
1.940
1.906
4.475
(2.86%)
(2.93%)
6
4.831
LT debt¥B
4.290
3.988
4.457
4.218
4.100
4.193
3.803
3.520
3.652
3.392
2.662
(3.72%)
(2.66%)
52
Revenue
¥4.394B
0.49%
1.00×
Cost of revenue
¥3.076B
0.49%
1.00×
Operating expenses
¥865.1M
1.09%
1.06×
Cash and investments
19.45%
Spread over hurdle
(0.04%)