8.156
Revenue¥B
7.280
7.824
8.044
8.515
8.876
9.194
9.778
10.23
10.63
11.30
8.541
4.94%
4.84%
8
10.97
Revenue growth%
15.85
13.21
10.45
10.65
10.72
10.10
10.02
12.61
12.02
11.70
21.61
11.70
11.21
51
28.63
Gross margin%
16.71
15.80
14.22
12.54
14.16
16.64
17.16
20.10
22.21
19.95
6.76
19.95
16.68
22
13.35
Operating margin%
12.72
13.76
14.92
16.29
15.14
16.37
16.28
18.36
19.10
19.09
24.56
18.36
16.28
74
23.29
Net margin%
19.96
17.60
16.62
13.72
16.33
17.42
15.95
15.38
14.54
12.66
20.74
15.38
16.14
30
11.22
P/E ratio (avg)x
10.85
11.53
11.89
12.78
13.51
15.08
14.95
15.83
16.97
17.47
20.25
15.83
14.23
30
26.42
EV/EBITx
7.219
7.476
8.171
9.222
8.853
9.511
10.51
10.61
11.48
12.81
13.05
10.61
9.366
65
7.36
FCF yield (avg)%
28.35
27.41
26.88
29.35
30.82
30.86
31.19
31.44
32.48
29.68
29.74
31.19
30.25
6
4.19
FCF margin%
10.39
12.39
9.95
11.13
10.47
7.52
7.98
9.13
8.74
9.99
24.21
8.74
9.97
72
1.581
FCF / Net incomex
0.687
0.612
0.577
0.603
0.534
0.547
0.566
0.563
0.537
0.581
1.585
0.563
0.571
60
2.30
ROIC%
6.42
5.40
4.92
4.62
4.89
1.90
2.63
4.03
6.94
4.48
24.11
4.03
4.76
74
21.39
Return on equity%
6.52
4.81
3.15
0.86
0.40
0.40
0.40
0.49
0.84
0.40
18.13
0.40
0.66
15
25.22
Return on assets%
23.60
21.25
21.29
20.27
17.62
17.01
15.56
18.47
18.00
15.88
26.69
17.01
18.23
76
2.04
EPS¥
1.24
1.31
1.25
1.47
1.56
1.71
1.90
2.19
2.15
2.55
2.13
10.31%
9.18%
—
8.73
EPS growth%
19.49
16.85
17.10
17.74
17.86
17.22
16.92
15.87
16.68
16.45
26.78
16.68
17.01
39
1.58
Bookvalue per sh¥
0.51
0.60
0.65
0.76
0.79
0.78
0.75
0.84
0.89
0.95
0.33
3.63%
6.92%
—
1.06
FCF per share¥
1.81
2.09
1.93
2.17
2.39
2.28
2.17
2.01
2.02
2.02
0.43
(3.30%)
1.62%
—
1.39
Dividend per sh¥
1.52
1.65
1.67
1.86
1.78
1.58
1.53
1.58
1.69
1.67
1.33
(1.23%)
0.70%
—
28.25
Div yield (avg)%
24.42
21.58
19.83
18.93
16.03
18.89
16.85
17.66
18.77
16.60
18.36
17.66
18.83
47
13.54
Payout ratio%
30.77
32.18
30.32
28.11
27.81
29.13
26.56
25.64
26.60
25.91
9.99
26.56
27.96
24
3.385
Shares (diluted)B
4.416
4.698
5.584
6.530
7.729
8.502
9.032
9.700
9.400
9.374
3.282
3.94%
7.43%
18
10.56
Buyback yield%
7.33
6.47
8.21
8.99
8.49
9.69
10.43
11.08
11.04
12.04
12.90
11.04
9.34
89
0.344
D/E ratiox
1.468
1.371
1.475
1.314
1.409
1.553
1.463
1.405
1.255
1.274
1.561
1.405
1.407
76
1.050
Enterprise value¥B
7.281
8.147
7.579
7.303
7.881
7.357
8.121
9.215
8.729
9.707
0.368
4.25%
3.74%
11
4,316
LT debt¥M
462.0
506.9
584.0
560.3
535.1
558.2
643.6
727.8
769.4
732.1
618.7
6.47%
5.59%
60
Revenue
¥11.30B
4.84%
1.00×
Cost of revenue
¥7.290B
4.94%
1.01×
Operating expenses
¥2.883B
4.85%
1.00×
Cash and investments
17.34%
Spread over hurdle
(3.39%)