2.259
Revenue¥B
6.080
6.328
6.778
7.059
7.484
7.950
8.266
8.633
9.133
9.501
2.477
4.89%
5.28%
37
13.53
Revenue growth%
15.79
17.65
19.07
17.88
19.06
19.65
21.09
18.80
18.31
16.93
16.72
18.80
18.55
76
16.82
Gross margin%
4.87
3.93
2.06
0.46
3.13
3.40
1.44
3.67
0.88
0.40
11.96
1.44
2.59
55
5.33
Operating margin%
28.92
30.01
31.80
31.16
33.91
32.96
32.48
32.69
34.33
36.42
12.27
32.96
32.59
75
20.03
Net margin%
14.66
16.62
17.36
17.36
19.31
18.32
15.92
14.58
17.27
20.12
15.70
17.27
17.32
67
15.49
P/E ratio (avg)x
27.32
30.83
32.10
34.26
30.86
34.92
32.42
32.57
30.19
27.44
34.08
32.42
31.48
33
18.36
EV/EBITx
22.41
23.60
22.15
20.63
18.77
18.50
20.19
20.63
19.89
17.89
11.21
19.89
20.41
91
4.27
FCF yield (avg)%
3.55
2.93
5.24
5.55
7.79
9.62
12.00
9.94
7.60
10.57
19.46
9.94
7.70
86
5.48
FCF margin%
20.90
18.98
21.72
19.24
16.64
17.20
18.94
16.70
15.84
13.59
19.74
16.70
18.07
44
0.527
FCF / Net incomex
2.212
2.129
2.421
2.644
2.998
3.320
3.561
3.639
3.777
4.357
1.501
3.639
3.159
71
14.13
ROIC%
7.19
8.72
6.48
9.32
11.96
11.97
11.72
14.64
16.32
17.46
20.95
14.64
11.84
67
14.22
Return on equity%
11.95
14.25
12.03
13.44
13.23
13.06
14.87
14.15
12.94
14.84
21.09
14.15
13.34
28
12.48
Return on assets%
7.11
9.95
7.02
9.14
10.60
10.42
12.70
15.28
12.43
11.51
13.82
12.43
10.51
37
4.98
EPS¥
7.31
7.64
8.38
7.90
7.35
6.81
5.95
6.57
6.21
6.07
5.38
(3.76%)
(2.23%)
—
25.32
EPS growth%
1.45
3.42
5.93
7.59
8.24
7.10
5.51
4.43
2.42
1.92
2.44
4.43
4.97
56
9.65
Bookvalue per sh¥
6.03
5.14
5.27
5.30
5.47
5.13
5.21
5.68
5.28
4.67
2.38
(3.11%)
(2.53%)
—
8.51
FCF per share¥
3.62
3.72
4.02
4.20
4.44
4.28
4.31
4.11
4.35
4.44
1.86
0.01%
2.93%
—
2.95
Dividend per sh¥
4.87
5.70
6.62
7.44
7.38
7.82
8.63
9.36
9.77
10.02
3.74
6.32%
7.49%
—
8.77
Div yield (avg)%
0.40
0.40
2.81
3.57
3.57
1.65
2.19
0.40
0.40
1.87
28.30
1.65
1.76
10
22.05
Payout ratio%
30.54
31.44
28.60
29.06
27.02
25.53
26.61
25.52
27.27
27.12
26.09
26.61
27.20
81
0.700
Shares (diluted)B
1.122
1.222
1.459
1.543
1.738
1.707
1.669
1.716
2.008
2.147
0.710
4.32%
7.82%
5
15.25
Buyback yield%
24.68
23.39
23.79
24.45
23.26
22.44
20.95
18.76
18.85
18.37
9.02
18.85
22.85
7
0.157
D/E ratiox
1.111
1.100
1.157
1.242
1.212
1.299
1.291
1.455
1.666
1.632
0.810
1.455
1.267
48
7.649
Enterprise value¥B
5.563
5.495
5.547
5.914
5.867
6.763
6.646
6.075
6.625
7.251
2.398
4.32%
3.43%
88
2.191
LT debt¥B
4.070
4.292
3.844
3.439
3.390
2.942
2.762
2.381
2.069
1.834
7.530
(11.56%)
(8.83%)
70
Revenue
¥9.501B
5.28%
1.00×
Cost of revenue
¥5.613B
5.56%
1.03×
Operating expenses
¥1.546B
4.67%
0.94×
Cash and investments
16.21%
Spread over hurdle
15.58%