4.912
Revenue¥B
4.526
4.757
5.035
5.302
5.436
5.502
5.792
6.104
6.299
6.478
5.235
3.57%
4.21%
83
5.38
Revenue growth%
4.78
6.86
4.56
5.59
4.53
2.32
0.40
0.40
1.93
1.39
3.27
1.39
3.43
11
18.10
Gross margin%
14.47
13.45
15.33
13.78
13.89
13.12
15.82
15.03
17.54
15.82
16.10
15.82
14.75
18
20.15
Operating margin%
16.95
19.61
19.66
16.76
17.59
16.26
17.35
15.30
14.73
14.25
18.23
15.30
16.85
80
2.13
Net margin%
9.87
8.27
6.88
5.22
3.43
5.48
4.79
3.51
4.50
4.21
23.31
4.50
5.01
38
30.89
P/E ratio (avg)x
16.97
18.61
19.46
21.65
19.75
20.97
21.74
22.21
20.59
18.46
26.71
20.97
20.17
21
22.80
EV/EBITx
10.40
9.964
9.978
8.853
7.955
7.879
8.440
8.061
7.747
6.557
30.32
7.879
8.250
94
27.96
FCF yield (avg)%
27.63
27.81
30.50
32.72
31.55
32.70
31.48
30.19
27.97
27.87
17.10
30.19
30.35
52
4.37
FCF margin%
3.33
1.81
2.56
1.58
1.64
1.87
2.88
4.38
4.70
7.11
5.11
4.38
2.72
14
1.769
FCF / Net incomex
1.303
1.182
1.217
1.116
1.116
1.057
0.984
0.989
1.011
0.951
1.578
0.989
1.086
70
15.32
ROIC%
12.50
9.88
12.26
12.66
10.07
8.87
7.29
4.82
3.72
4.12
4.40
4.82
9.37
55
20.91
Return on equity%
9.15
10.56
10.03
9.79
10.37
8.87
10.56
11.58
13.30
12.12
25.25
11.58
10.47
23
16.88
Return on assets%
27.69
24.80
23.26
23.35
22.43
22.03
20.62
21.21
20.87
22.41
17.47
21.21
22.42
73
2.46
EPS¥
1.95
1.94
2.09
2.46
2.58
2.64
2.76
3.23
3.61
3.50
2.55
6.35%
6.05%
—
12.50
EPS growth%
14.89
17.59
15.74
17.37
17.69
17.23
18.05
19.52
16.57
18.28
28.80
18.05
17.48
67
1.60
Bookvalue per sh¥
2.27
2.22
2.47
2.89
3.31
3.46
4.03
4.60
5.47
6.44
0.60
14.24%
12.48%
—
0.46
FCF per share¥
2.31
2.39
2.57
2.53
2.82
2.70
2.93
2.76
2.85
2.69
0.37
(0.97%)
2.94%
—
1.48
Dividend per sh¥
1.54
1.81
2.16
2.32
2.52
2.53
2.51
2.94
3.32
3.32
1.38
5.68%
7.69%
—
28.95
Div yield (avg)%
27.87
29.53
30.41
28.00
27.95
28.27
30.88
33.47
36.15
33.78
12.01
33.47
29.97
76
25.93
Payout ratio%
30.38
28.65
26.81
24.89
22.10
24.86
23.83
22.64
21.94
23.65
23.61
23.65
24.35
64
1.023
Shares (diluted)B
0.846
0.792
0.845
0.771
0.824
0.738
0.696
0.610
0.538
0.552
1.006
(7.70%)
(5.60%)
7
26.20
Buyback yield%
31.00
31.35
33.59
34.64
33.91
35.27
33.06
32.01
31.57
28.79
2.72
32.01
32.53
33
0.226
D/E ratiox
1.022
0.914
0.811
0.806
0.744
0.720
0.664
0.679
0.722
0.749
0.512
0.720
0.746
81
4.095
Enterprise value¥B
1.140
1.236
1.287
1.397
1.475
1.459
1.465
1.619
1.724
1.832
3.841
4.43%
4.24%
15
0.703
LT debt¥B
7.210
7.781
7.884
9.063
8.995
9.669
11.67
11.83
13.94
15.69
1.644
11.77%
9.87%
37
Revenue
¥6.478B
4.21%
1.00×
Cost of revenue
¥4.083B
4.03%
0.98×
Operating expenses
¥1.105B
4.15%
0.99×
Cash and investments
15.64%
Spread over hurdle
22.00%