2.833
Revenue¥B
6.726
7.334
7.941
8.413
8.956
9.829
10.47
11.13
12.14
13.37
3.027
8.34%
7.76%
78
13.76
Revenue growth%
29.38
29.33
27.20
29.40
27.10
28.68
30.11
30.27
28.37
26.11
5.56
28.68
29.01
89
24.40
Gross margin%
19.15
18.64
17.62
18.02
15.84
15.76
16.72
18.10
16.85
18.16
25.12
16.85
17.82
31
14.45
Operating margin%
15.10
17.99
16.07
13.38
15.00
15.94
13.53
16.22
16.87
17.58
11.39
16.22
16.00
90
7.26
Net margin%
22.06
23.07
20.46
18.43
18.82
19.76
21.19
23.06
20.96
21.29
2.80
21.19
21.08
17
17.05
P/E ratio (avg)x
11.76
10.51
11.01
11.73
10.81
11.37
10.62
11.40
11.06
11.43
36.62
11.37
11.21
45
18.31
EV/EBITx
14.82
14.59
13.16
11.94
13.18
12.25
12.70
11.53
11.76
11.89
7.677
11.89
12.48
10
23.25
FCF yield (avg)%
30.03
32.02
29.96
32.08
29.47
28.28
28.68
27.90
26.94
26.15
24.93
27.90
29.07
71
6.51
FCF margin%
26.37
26.48
28.28
26.10
27.74
27.16
26.20
23.41
25.33
22.43
12.37
25.33
26.28
86
0.491
FCF / Net incomex
0.242
0.235
0.204
0.211
0.187
0.165
0.174
0.187
0.189
0.172
0.229
0.174
0.188
60
15.39
ROIC%
18.54
18.18
19.11
18.71
16.98
19.95
17.75
20.48
19.41
19.24
19.83
19.41
18.91
36
18.79
Return on equity%
14.47
16.81
17.20
20.20
19.74
20.88
21.92
24.81
23.49
23.42
12.68
23.42
20.54
88
22.60
Return on assets%
22.59
24.77
24.77
22.38
20.94
22.65
24.96
24.53
24.33
22.42
16.43
24.33
23.49
75
0.99
EPS¥
0.42
0.39
0.38
0.40
0.35
0.36
0.36
0.38
0.33
0.29
1.10
(3.41%)
(2.85%)
—
11.64
EPS growth%
32.41
35.39
33.66
32.24
30.44
28.54
30.05
28.09
30.38
27.65
28.94
28.54
30.41
67
0.64
Bookvalue per sh¥
0.41
0.42
0.46
0.50
0.52
0.60
0.61
0.63
0.62
0.69
1.17
5.94%
4.64%
—
0.50
FCF per share¥
0.59
0.59
0.61
0.62
0.68
0.70
0.77
0.72
0.78
0.79
0.62
2.98%
3.57%
—
0.18
Dividend per sh¥
0.51
0.56
0.65
0.67
0.79
0.83
0.99
1.14
1.26
1.50
0.95
13.62%
13.57%
—
27.64
Div yield (avg)%
24.58
23.28
21.65
20.95
23.20
21.22
20.81
22.80
21.95
24.05
12.66
21.95
22.38
81
29.50
Payout ratio%
26.93
28.43
28.40
27.54
29.06
27.30
27.16
25.13
23.63
24.51
22.88
25.13
27.23
20
7.826
Shares (diluted)B
7.400
7.887
8.187
7.166
7.896
8.165
8.106
8.194
8.241
7.945
7.810
0.12%
0.34%
16
21.97
Buyback yield%
14.96
14.98
15.26
13.98
11.01
11.54
13.08
12.58
10.90
10.03
10.75
11.54
12.83
86
0.874
D/E ratiox
1.068
1.190
1.127
1.150
1.139
1.032
0.960
0.930
0.960
0.855
0.823
0.960
1.050
52
1.659
Enterprise value¥B
9.293
8.884
9.977
11.06
11.35
10.84
10.44
10.57
10.66
10.15
3.334
(2.22%)
1.40%
6
2.124
LT debt¥B
3.212
3.262
3.770
3.934
4.468
4.534
4.906
4.817
5.200
5.059
5.793
2.51%
5.68%
61
Revenue
¥13.37B
7.76%
1.00×
Cost of revenue
¥6.877B
7.79%
1.00×
Operating expenses
¥3.127B
7.78%
1.00×
Goodwill & intangibles
15.44%
Cash and investments
15.34%
Spread over hurdle
29.12%