2.977
Revenue¥B
2.934
3.131
3.277
3.519
3.786
4.063
4.238
4.396
4.750
4.994
3.191
5.69%
6.15%
56
20.47
Revenue growth%
0.82
0.40
3.12
3.41
2.08
0.40
0.40
0.40
0.95
2.95
2.52
0.40
0.88
26
16.73
Gross margin%
7.05
7.76
8.26
6.21
9.04
9.23
9.38
11.20
11.74
14.46
6.24
11.20
9.14
67
28.28
Operating margin%
20.55
18.91
21.16
19.16
21.92
20.15
21.45
20.63
17.77
19.66
27.90
20.15
20.35
48
10.95
Net margin%
18.14
19.30
21.97
24.46
25.50
24.04
23.19
22.06
22.83
20.31
13.32
22.83
22.45
38
29.87
P/E ratio (avg)x
5.172
4.634
4.782
5.024
5.021
4.772
4.715
4.617
4.956
5.078
7.183
4.772
4.869
44
9.347
EV/EBITx
32.38
32.17
31.90
31.03
31.33
32.48
30.43
29.58
29.48
32.70
9.961
30.43
31.62
49
22.58
FCF yield (avg)%
29.85
27.49
26.94
26.97
25.23
23.19
22.11
22.04
22.30
23.39
27.05
22.30
24.31
26
21.53
FCF margin%
23.37
20.89
21.56
19.68
21.52
19.42
18.26
18.09
18.50
19.61
11.06
18.50
19.65
32
0.912
FCF / Net incomex
3.078
3.699
4.324
4.595
4.699
5.656
6.563
6.477
7.741
9.164
0.411
6.563
5.177
71
8.54
ROIC%
3.39
4.44
4.53
6.86
8.64
9.84
8.13
10.27
8.59
6.85
21.79
8.59
7.49
7
11.02
Return on equity%
14.28
15.19
15.33
18.05
19.17
19.75
19.46
22.39
22.12
25.12
27.73
22.12
19.32
67
6.58
Return on assets%
8.87
10.94
12.38
13.12
14.22
14.43
14.52
15.53
15.61
15.13
5.47
15.13
14.32
54
0.25
EPS¥
0.68
0.64
0.64
0.67
0.63
0.55
0.57
0.63
0.62
0.62
0.27
(0.24%)
(2.03%)
—
16.09
EPS growth%
15.29
16.24
15.95
13.81
12.83
13.22
12.00
10.19
9.65
9.25
18.84
10.19
13.02
83
0.91
Bookvalue per sh¥
0.84
0.78
0.85
0.84
0.87
0.91
0.99
1.01
0.95
0.92
0.42
1.01%
0.58%
—
0.61
FCF per share¥
0.19
0.17
0.20
0.20
0.20
0.19
0.22
0.21
0.21
0.21
0.16
0.93%
2.22%
—
0.19
Dividend per sh¥
0.75
0.76
0.69
0.61
0.65
0.65
0.66
0.59
0.53
0.57
0.71
(2.35%)
(2.87%)
—
21.87
Div yield (avg)%
20.70
23.36
21.68
18.97
20.15
21.50
21.93
23.81
23.47
26.17
29.18
23.47
21.81
62
7.71
Payout ratio%
25.00
27.92
28.71
26.24
25.21
26.30
27.26
24.76
25.75
28.63
6.87
26.30
26.27
71
2.617
Shares (diluted)B
3.772
3.702
3.607
3.395
3.913
4.292
4.021
4.416
4.098
4.187
2.525
1.36%
2.13%
91
19.70
Buyback yield%
14.70
12.73
15.34
16.23
17.63
18.33
20.55
19.64
18.07
15.54
13.78
18.33
16.93
18
0.482
D/E ratiox
2.120
2.140
2.423
2.254
2.396
2.361
2.679
3.022
2.856
3.186
1.580
2.856
2.409
82
3.960
Enterprise value¥B
5.097
4.766
4.490
4.522
4.690
4.386
3.989
3.664
3.876
3.430
4.922
(6.07%)
(3.82%)
35
2.511
LT debt¥B
1.055
1.030
1.111
1.198
1.117
1.019
0.973
1.000
0.922
0.910
0.507
(4.00%)
(1.47%)
23
Revenue
¥4.994B
6.15%
1.00×
Cost of revenue
¥2.813B
5.75%
0.96×
Operating expenses
¥862.2M
6.83%
1.07×
Cash and investments
18.24%
Spread over hurdle
10.72%