5.452
Revenue¥B
6.513
6.388
6.382
6.431
6.435
6.510
6.444
6.398
6.391
6.440
5.590
0.01%
(0.24%)
39
6.70
Revenue growth%
17.66
18.32
19.47
18.38
16.09
14.49
16.32
18.64
19.84
22.79
14.48
18.64
18.35
13
2.91
Gross margin%
19.40
18.63
21.42
19.06
20.97
19.63
16.67
18.09
20.65
18.28
13.57
18.28
19.23
95
17.63
Operating margin%
32.19
29.21
30.90
31.05
28.53
28.27
29.30
28.77
31.55
29.91
17.87
29.30
29.61
36
27.18
Net margin%
17.42
20.14
21.92
22.65
24.60
21.83
24.56
22.92
20.06
20.60
23.36
21.83
21.88
38
23.63
P/E ratio (avg)x
37.07
35.09
32.20
34.10
32.53
36.74
39.87
37.62
39.29
40.18
34.63
39.29
36.90
20
17.73
EV/EBITx
28.97
33.23
36.09
41.81
43.98
49.20
48.74
51.95
60.07
66.41
10.71
51.95
46.36
28
20.68
FCF yield (avg)%
29.98
29.19
31.81
29.15
27.97
26.74
24.49
24.96
25.23
26.46
20.33
25.23
27.36
77
12.04
FCF margin%
24.84
26.66
24.92
23.80
25.92
24.11
24.05
25.16
25.20
25.44
11.64
25.16
25.04
91
1.728
FCF / Net incomex
1.166
1.188
1.238
1.203
1.173
1.256
1.308
1.317
1.444
1.401
0.296
1.317
1.247
19
15.52
ROIC%
2.56
5.11
6.30
6.94
9.21
10.13
11.88
12.36
10.36
11.33
12.48
11.33
9.67
82
4.68
Return on equity%
23.25
20.52
19.71
20.29
22.66
22.75
24.01
25.12
22.67
23.24
22.32
23.24
22.71
27
16.39
Return on assets%
23.40
24.49
26.13
26.62
26.91
28.38
30.86
28.81
28.21
30.42
14.87
28.81
27.56
39
0.46
EPS¥
0.58
0.58
0.61
0.61
0.60
0.61
0.56
0.56
0.54
0.47
0.47
(4.61%)
(1.17%)
—
4.83
EPS growth%
11.90
13.86
12.84
11.82
10.59
9.38
12.00
12.37
9.55
11.68
20.70
11.68
11.86
31
1.28
Bookvalue per sh¥
1.28
1.44
1.46
1.64
1.84
1.79
1.84
2.09
2.26
2.22
0.87
3.83%
6.82%
—
0.50
FCF per share¥
0.29
0.27
0.26
0.28
0.30
0.27
0.27
0.24
0.25
0.26
0.25
(2.74%)
(1.76%)
—
0.90
Dividend per sh¥
0.33
0.31
0.30
0.31
0.32
0.33
0.31
0.28
0.28
0.25
1.34
(4.60%)
(4.13%)
—
2.81
Div yield (avg)%
20.74
22.59
24.09
23.27
20.82
17.86
19.62
17.88
19.25
17.41
9.19
17.88
20.18
44
29.36
Payout ratio%
14.35
16.25
15.89
13.85
13.91
15.53
17.53
18.34
17.69
15.04
22.21
17.53
15.71
76
2.616
Shares (diluted)B
3.263
3.419
3.525
3.380
3.321
3.199
3.050
3.410
3.720
3.486
2.562
0.97%
0.95%
54
9.87
Buyback yield%
15.71
17.13
18.68
20.98
18.44
16.17
13.61
15.75
15.10
12.24
10.32
15.10
15.96
63
0.683
D/E ratiox
1.147
1.309
1.371
1.633
1.769
1.719
1.987
2.077
2.300
2.373
0.381
2.077
1.744
34
5.592
Enterprise value¥B
1.941
1.840
1.685
1.777
1.943
2.109
2.080
2.314
2.372
2.530
2.150
5.42%
3.11%
9
4.868
LT debt¥B
6.198
7.120
7.931
8.367
9.391
10.85
11.33
11.59
11.13
13.15
4.092
6.96%
7.98%
54
Revenue
¥6.440B
(0.24%)
1.00×
Cost of revenue
¥3.774B
(0.04%)
1.02×
Operating expenses
¥903.5M
(0.96%)
0.93×
Cash and investments
18.83%
Goodwill & intangibles
14.63%
Spread over hurdle
12.23%