11.15
Revenue¥B
7.203
7.521
8.036
8.552
8.929
9.573
10.04
10.76
11.31
11.96
11.42
6.02%
5.72%
7
21.10
Revenue growth%
3.22
3.70
5.03
6.56
7.02
9.38
9.72
9.41
10.14
10.76
3.82
9.72
8.20
59
20.70
Gross margin%
9.85
9.96
8.04
10.59
9.63
7.26
7.35
10.32
9.65
8.86
13.65
8.86
9.64
53
9.25
Operating margin%
8.57
6.51
9.00
7.25
7.95
10.49
8.79
7.63
6.04
3.12
18.92
7.63
7.79
77
13.35
Net margin%
16.47
18.32
17.56
15.67
18.11
17.98
16.46
14.35
12.50
12.34
24.11
14.35
16.46
86
21.44
P/E ratio (avg)x
50.70
53.36
59.63
54.29
49.25
44.18
49.39
49.26
48.63
54.12
35.29
49.26
50.05
78
9.404
EV/EBITx
28.86
30.31
35.08
34.57
32.92
33.75
33.98
33.47
37.57
37.07
14.25
33.98
33.87
46
11.68
FCF yield (avg)%
32.66
33.90
31.37
33.11
35.14
37.82
35.07
37.27
40.05
40.55
4.94
37.82
35.11
27
24.25
FCF margin%
11.28
12.52
13.65
12.18
12.67
15.26
15.25
14.49
15.87
13.75
22.22
15.25
13.70
5
1.249
FCF / Net incomex
0.566
0.628
0.682
0.721
0.643
0.636
0.646
0.628
0.618
0.649
1.594
0.636
0.640
32
29.19
ROIC%
8.91
8.50
10.64
13.06
14.98
17.74
16.80
13.80
12.10
14.39
19.40
14.39
13.43
65
12.79
Return on equity%
10.77
12.37
11.90
9.87
12.31
9.41
8.43
10.63
8.64
8.06
21.02
8.64
10.25
95
9.95
Return on assets%
14.80
16.25
15.20
14.23
16.00
13.02
12.67
10.03
7.43
5.36
25.94
10.03
13.63
12
0.91
EPS¥
5.03
5.53
6.09
6.32
6.95
7.15
8.10
9.31
10.02
11.16
0.98
9.94%
9.58%
—
12.61
EPS growth%
24.36
23.65
20.97
22.87
21.73
22.94
21.69
21.31
20.36
23.23
22.44
21.69
22.30
89
2.35
Bookvalue per sh¥
4.27
4.74
5.36
5.46
5.42
6.01
6.10
5.84
6.23
6.47
5.26
3.61%
5.18%
—
3.53
FCF per share¥
1.62
1.36
1.25
1.17
1.17
1.23
1.06
0.96
0.92
0.83
3.74
(6.62%)
(6.15%)
—
4.30
Dividend per sh¥
4.89
5.48
6.23
7.05
6.82
7.45
8.33
8.51
9.01
9.93
4.09
7.81%
7.87%
—
5.29
Div yield (avg)%
18.23
20.87
23.11
21.62
24.01
24.55
21.57
20.31
22.01
19.34
27.17
21.57
21.60
38
20.32
Payout ratio%
16.53
18.88
16.97
16.54
14.24
14.43
15.84
14.66
12.34
10.81
16.02
14.43
15.25
51
1.304
Shares (diluted)B
1.535
1.561
1.430
1.362
1.209
1.133
1.188
1.116
1.191
1.177
1.301
(0.53%)
(2.97%)
71
14.44
Buyback yield%
10.17
8.96
8.67
8.90
7.49
7.13
4.76
2.22
2.79
3.07
24.36
3.07
7.31
24
0.908
D/E ratiox
1.073
1.135
1.208
1.396
1.288
1.381
1.432
1.367
1.519
1.415
1.605
1.415
1.374
92
7.216
Enterprise value¥B
9.382
9.311
9.762
10.52
9.460
8.862
8.897
7.831
7.938
6.965
5.473
(5.94%)
(2.64%)
76
5.255
LT debt¥B
4.199
4.102
4.337
4.967
5.190
5.822
5.641
5.609
6.128
6.956
5.125
6.03%
4.71%
44
Revenue
¥11.96B
5.72%
1.00×
Cost of revenue
¥6.973B
5.85%
1.01×
Operating expenses
¥1.432B
6.26%
1.05×
Cash and investments
15.11%
Spread over hurdle
11.43%