2.774
Revenue¥B
3.536
3.627
3.710
3.788
3.945
4.055
4.109
4.188
4.331
4.389
2.854
2.16%
2.66%
15
5.01
Revenue growth%
4.58
6.67
6.89
5.33
4.64
6.13
4.79
5.40
8.06
10.90
19.64
6.13
5.76
54
20.42
Gross margin%
15.84
17.54
20.04
19.92
18.74
18.26
18.72
18.94
21.40
23.50
19.57
18.94
18.84
34
28.37
Operating margin%
17.12
16.83
17.47
18.87
17.22
17.29
19.10
20.06
19.91
18.51
8.57
19.10
17.99
57
5.46
Net margin%
13.91
15.40
14.11
14.11
12.11
14.50
14.19
15.12
14.69
12.84
11.33
14.50
14.15
78
8.947
P/E ratio (avg)x
46.56
50.02
48.98
49.67
48.55
54.88
53.68
52.62
56.63
51.07
16.79
53.68
50.54
74
23.80
EV/EBITx
7.326
7.221
7.126
7.067
6.876
6.391
6.289
6.030
6.125
6.004
9.257
6.125
6.633
91
9.07
FCF yield (avg)%
5.63
5.36
4.03
2.37
4.77
1.97
3.66
0.98
0.68
0.68
12.92
0.98
3.02
46
13.37
FCF margin%
15.90
16.81
14.42
16.98
17.77
19.57
18.95
21.43
20.57
23.42
17.78
20.57
18.36
36
0.705
FCF / Net incomex
2.517
2.985
3.496
3.906
4.456
4.630
5.024
5.164
5.246
5.258
0.567
5.164
4.543
55
3.88
ROIC%
2.20
4.96
3.23
1.73
0.40
0.40
1.07
3.35
5.27
3.90
3.02
3.35
2.71
49
19.07
Return on equity%
22.61
24.75
23.00
20.95
19.88
22.85
22.43
23.51
23.40
24.51
11.00
23.40
22.93
61
15.48
Return on assets%
27.51
29.27
31.03
31.51
30.84
30.61
28.65
28.97
30.40
27.58
27.16
28.97
29.84
36
1.00
EPS¥
1.98
2.33
2.63
2.60
3.10
3.27
3.56
4.08
4.02
4.81
1.03
9.14%
10.15%
—
18.02
EPS growth%
21.67
21.34
19.02
21.80
20.78
20.17
20.83
22.21
24.14
24.54
23.12
22.21
21.50
49
0.36
Bookvalue per sh¥
0.15
0.17
0.18
0.18
0.19
0.21
0.20
0.22
0.21
0.22
0.20
3.06%
3.87%
—
1.06
FCF per share¥
0.94
1.05
1.13
1.22
1.37
1.45
1.44
1.62
1.72
1.66
0.50
3.79%
6.79%
—
0.87
Dividend per sh¥
0.82
0.81
0.87
0.89
1.05
1.23
1.42
1.44
1.68
1.86
0.40
12.20%
10.08%
—
19.10
Div yield (avg)%
19.65
18.92
19.49
19.81
17.20
17.51
18.98
19.56
18.23
20.82
21.55
18.98
19.23
90
20.64
Payout ratio%
7.32
4.37
7.31
9.28
9.12
8.83
7.28
6.93
9.89
12.10
28.18
8.83
8.08
91
2.343
Shares (diluted)B
1.478
1.435
1.522
1.333
1.327
1.175
1.135
1.047
1.048
0.949
2.278
(6.48%)
(4.91%)
82
8.13
Buyback yield%
16.36
14.07
14.41
16.77
18.38
18.23
17.05
18.71
17.62
15.13
29.12
17.62
16.91
36
0.180
D/E ratiox
0.958
0.973
1.093
1.120
1.111
1.261
1.419
1.666
1.908
2.056
1.261
1.666
1.190
79
2.660
Enterprise value¥B
4.437
4.167
4.059
4.360
4.655
5.079
5.725
6.125
5.552
5.850
3.784
4.67%
3.58%
52
1.119
LT debt¥B
0.991
0.999
1.109
1.159
1.198
1.148
1.095
1.204
1.096
1.135
1.784
(1.07%)
1.22%
82
Revenue
¥4.389B
2.66%
1.00×
Cost of revenue
¥2.126B
2.67%
1.00×
Operating expenses
¥764.9M
3.27%
1.06×
Cash and investments
15.32%
Spread over hurdle
17.69%