9.733
Revenue¥B
6.400
6.520
6.726
6.989
7.361
7.602
7.947
8.144
8.422
8.530
10.57
2.99%
3.31%
10
10.14
Revenue growth%
20.32
22.32
20.36
21.78
24.31
23.45
22.08
22.80
24.17
25.59
27.13
23.45
22.56
6
2.81
Gross margin%
10.94
12.92
14.48
11.79
10.30
13.03
10.12
7.17
8.56
10.87
18.59
10.12
10.90
31
10.54
Operating margin%
22.43
23.06
24.01
26.32
23.85
23.22
20.93
21.67
21.02
18.78
25.75
21.02
22.75
80
7.47
Net margin%
24.44
21.73
20.58
18.90
19.83
22.82
23.29
20.99
20.21
20.11
16.41
20.99
20.78
44
13.94
P/E ratio (avg)x
7.628
8.226
7.390
7.749
6.656
5.668
5.152
4.552
4.804
4.178
22.49
4.804
6.162
87
12.61
EV/EBITx
22.91
24.94
27.85
28.47
31.06
36.11
40.04
43.73
42.64
47.07
19.47
42.64
33.58
53
4.90
FCF yield (avg)%
30.16
32.69
31.09
32.60
35.16
38.02
35.75
37.46
35.47
33.83
24.86
35.75
34.50
74
3.79
FCF margin%
13.39
15.51
17.93
18.87
18.89
18.91
18.95
21.34
20.30
20.19
7.58
20.19
18.90
15
0.449
FCF / Net incomex
0.241
0.234
0.238
0.285
0.330
0.320
0.322
0.371
0.445
0.536
0.218
0.371
0.321
74
21.59
ROIC%
29.27
29.75
28.18
30.27
31.37
33.64
34.00
33.97
31.27
33.65
6.55
33.65
31.32
86
3.92
Return on equity%
15.25
13.17
11.06
9.57
12.30
11.81
11.39
13.98
16.12
15.26
28.66
13.98
12.73
73
20.19
Return on assets%
0.40
1.63
0.40
0.40
3.31
1.60
0.40
0.40
1.00
2.36
13.89
1.00
0.70
37
3.25
EPS¥
14.44
17.15
19.32
21.51
23.15
23.46
25.45
29.08
31.86
38.40
3.64
10.65%
11.22%
—
25.12
EPS growth%
26.26
25.34
23.83
24.08
21.33
23.28
22.46
22.72
25.44
23.12
26.45
23.12
23.55
22
5.62
Bookvalue per sh¥
5.13
5.54
5.63
5.24
4.92
5.44
5.95
5.65
6.32
7.19
11.94
7.89%
4.23%
—
3.75
FCF per share¥
2.96
3.03
2.72
2.46
2.24
2.23
2.24
2.12
2.29
2.22
1.83
(0.18%)
(4.05%)
—
1.94
Dividend per sh¥
4.16
4.15
4.42
4.09
4.10
4.70
4.36
4.48
4.90
4.68
5.98
2.69%
1.62%
—
25.41
Div yield (avg)%
31.69
33.38
35.66
34.48
36.60
35.59
38.33
39.36
37.43
40.23
6.12
38.33
36.13
51
26.41
Payout ratio%
7.75
5.80
3.02
5.48
5.16
4.83
3.98
5.66
6.23
7.88
18.15
5.66
5.57
74
1.070
Shares (diluted)B
1.593
1.714
1.698
1.651
1.894
2.119
2.280
2.667
2.633
2.971
1.025
9.43%
7.73%
93
2.68
Buyback yield%
21.42
21.00
22.62
20.52
17.58
15.00
14.51
15.43
14.29
14.89
13.37
14.89
16.50
19
0.421
D/E ratiox
0.841
0.940
1.027
0.933
0.880
0.874
0.955
0.995
0.994
1.048
1.753
0.994
0.948
65
9.447
Enterprise value¥B
5.729
5.326
5.013
4.725
5.192
4.741
4.758
4.651
4.971
5.284
7.328
0.35%
0.14%
62
1.859
LT debt¥B
7.559
8.176
8.875
8.711
8.348
7.802
8.487
8.452
9.596
8.859
6.195
1.19%
2.68%
31
Revenue
¥8.530B
3.31%
1.00×
Cost of revenue
¥5.652B
3.32%
1.00×
Operating expenses
¥1.161B
3.08%
0.98×
Cash and investments
18.87%
Spread over hurdle
(1.89%)