2.056
Revenue¥B
3.908
3.924
3.989
4.086
4.202
4.150
4.279
4.314
4.275
4.330
2.273
0.60%
1.10%
55
3.63
Revenue growth%
22.18
21.12
20.09
17.34
15.60
16.64
15.84
13.20
14.22
16.66
19.10
15.84
16.65
52
14.92
Gross margin%
14.26
12.40
11.51
10.59
12.69
11.13
14.04
13.19
12.95
12.88
9.21
12.95
12.79
28
13.63
Operating margin%
17.61
18.66
17.25
16.40
18.83
19.09
17.55
15.53
17.28
15.59
2.04
17.28
17.41
90
21.76
Net margin%
11.40
10.12
11.95
12.42
13.87
16.06
14.92
13.14
13.58
11.39
3.31
13.58
12.78
72
8.839
P/E ratio (avg)x
17.44
17.24
18.51
19.19
18.17
18.07
18.83
17.96
18.52
16.40
27.36
18.07
18.12
52
29.12
EV/EBITx
26.22
28.04
27.54
23.74
21.07
22.28
20.77
22.37
23.75
25.16
20.08
22.37
23.75
82
8.59
FCF yield (avg)%
7.67
9.33
9.43
8.61
7.01
9.14
6.49
8.94
10.72
8.86
20.12
8.94
8.90
82
20.38
FCF margin%
20.78
19.30
19.47
18.83
16.47
17.54
18.58
16.54
16.15
17.15
28.88
17.15
18.06
49
0.852
FCF / Net incomex
0.451
0.437
0.444
0.498
0.559
0.579
0.677
0.743
0.727
0.717
0.978
0.717
0.569
6
17.47
ROIC%
11.92
9.43
12.16
12.16
10.65
11.10
12.70
12.83
10.47
10.57
9.47
11.10
11.51
72
7.41
Return on equity%
17.40
18.92
21.85
24.66
27.28
26.88
27.10
26.23
27.88
26.18
28.91
26.88
26.21
20
21.08
Return on assets%
5.19
2.60
5.15
3.83
1.48
2.57
0.79
0.76
0.40
0.40
24.28
0.76
2.02
29
1.42
EPS¥
2.01
2.10
2.16
2.43
2.37
2.46
2.47
2.80
2.67
3.00
1.49
4.76%
5.51%
—
10.74
EPS growth%
15.50
13.85
15.83
14.15
16.79
17.69
19.87
18.90
21.31
20.95
12.47
19.87
17.24
7
1.19
Bookvalue per sh¥
0.33
0.36
0.38
0.34
0.35
0.31
0.28
0.31
0.31
0.33
1.48
(1.21%)
(0.87%)
—
0.88
FCF per share¥
0.98
0.96
0.93
0.94
0.85
0.82
0.92
0.92
0.92
0.95
1.49
2.21%
0.27%
—
1.22
Dividend per sh¥
2.09
2.45
2.53
2.79
2.97
2.89
2.96
3.20
3.23
3.62
0.53
4.03%
5.38%
—
18.99
Div yield (avg)%
7.01
9.64
8.87
6.66
8.10
8.69
7.15
5.06
7.54
4.97
21.34
7.15
7.34
91
8.34
Payout ratio%
21.66
20.00
17.63
18.93
20.02
17.32
15.40
16.67
15.10
16.75
5.25
16.67
17.48
80
0.901
Shares (diluted)B
1.281
1.458
1.520
1.602
1.699
1.945
1.858
2.052
2.225
2.174
0.888
5.05%
6.83%
83
19.27
Buyback yield%
6.60
4.45
4.08
2.23
5.17
6.65
6.92
6.19
6.38
3.39
28.87
6.38
5.68
93
1.746
D/E ratiox
0.866
0.948
0.905
1.014
1.147
1.247
1.362
1.463
1.436
1.529
0.740
1.436
1.197
95
1.722
Enterprise value¥B
1.548
1.503
1.449
1.372
1.523
1.554
1.561
1.724
1.794
1.859
3.263
4.07%
2.93%
14
1.586
LT debt¥B
0.650
0.696
0.758
0.783
0.748
0.812
0.878
0.825
0.796
0.906
2.740
3.92%
3.98%
21
Revenue
¥4.330B
1.10%
1.00×
Cost of revenue
¥2.641B
1.11%
1.00×
Operating expenses
¥914.3M
1.21%
1.01×
Cash and investments
15.91%
Spread over hurdle
10.62%