5.401
Revenue¥B
6.186
6.257
6.448
6.497
6.756
6.848
7.106
7.462
7.551
7.811
5.976
2.94%
2.84%
37
18.92
Revenue growth%
8.74
10.05
9.85
8.36
6.19
8.84
6.57
8.76
10.61
8.36
22.66
8.76
8.75
67
27.95
Gross margin%
10.15
7.89
8.07
8.95
6.11
7.72
6.80
4.67
6.11
6.22
5.45
6.22
7.26
58
28.79
Operating margin%
0.81
0.72
0.40
3.24
2.30
0.44
0.40
0.40
0.42
0.40
8.50
0.40
0.43
50
4.01
Net margin%
20.94
19.23
16.98
18.32
19.23
18.54
21.05
20.99
19.97
22.06
11.83
20.99
19.60
63
11.99
P/E ratio (avg)x
51.94
51.33
52.86
55.55
55.73
57.96
59.39
65.41
63.39
68.85
37.12
63.39
56.85
30
33.85
EV/EBITx
13.80
15.81
16.64
18.42
17.82
20.16
22.47
25.39
29.18
31.93
28.17
25.39
19.29
58
16.96
FCF yield (avg)%
7.23
6.93
6.62
6.16
3.19
2.33
0.40
1.24
0.40
3.19
29.02
1.24
3.19
80
18.36
FCF margin%
4.60
3.93
3.61
3.48
0.85
2.37
3.48
1.90
1.88
0.63
21.73
1.90
2.92
71
1.323
FCF / Net incomex
1.808
1.784
1.651
1.683
1.559
1.730
1.780
2.001
2.155
1.991
0.438
1.991
1.782
24
28.72
ROIC%
26.11
26.58
27.61
29.56
28.32
29.01
30.75
30.98
32.03
34.80
18.67
30.98
29.29
88
12.75
Return on equity%
27.45
26.11
24.09
25.94
26.12
24.97
23.96
23.33
25.59
27.80
3.58
24.97
25.77
18
15.07
Return on assets%
7.38
4.42
4.59
2.37
1.41
2.81
0.97
0.40
0.40
2.17
12.27
0.97
2.27
30
5.43
EPS¥
4.46
4.70
4.85
5.69
5.43
6.06
6.16
5.93
5.76
6.14
5.57
2.49%
4.67%
—
20.09
EPS growth%
26.48
24.35
24.15
21.25
23.35
23.76
26.01
28.79
30.23
28.67
27.83
28.67
25.18
56
0.81
Bookvalue per sh¥
4.28
4.03
3.85
3.77
3.97
3.89
3.78
3.52
3.92
4.16
5.26
0.92%
0.06%
—
2.75
FCF per share¥
1.35
1.38
1.37
1.24
1.13
1.00
0.94
0.97
0.88
0.84
2.28
(5.83%)
(4.35%)
—
1.08
Dividend per sh¥
2.53
2.67
2.49
2.35
2.42
2.75
2.64
2.71
2.51
2.86
2.25
3.43%
2.38%
—
26.19
Div yield (avg)%
8.30
6.25
5.62
8.57
8.01
9.54
7.45
4.48
6.37
5.54
18.08
6.37
6.91
55
9.43
Payout ratio%
0.40
3.16
1.92
0.40
0.40
0.40
3.37
3.81
6.05
8.50
23.02
3.81
2.54
12
0.917
Shares (diluted)B
0.977
0.986
1.050
1.041
1.109
1.038
1.039
1.035
0.943
0.857
0.926
(5.03%)
(1.69%)
15
21.22
Buyback yield%
8.81
8.86
6.34
7.78
10.53
8.87
11.29
11.70
8.76
7.21
28.31
8.87
8.83
89
0.969
D/E ratiox
0.529
0.503
0.540
0.591
0.612
0.586
0.530
0.493
0.466
0.499
1.231
0.499
0.529
69
8.984
Enterprise value¥B
5.620
6.518
6.909
7.649
8.042
7.789
8.568
8.184
9.152
9.130
0.401
2.57%
4.34%
6
2.704
LT debt¥B
4.735
4.628
5.288
6.055
6.986
8.274
8.206
9.844
10.78
13.02
2.327
13.26%
12.24%
20
Revenue
¥7.811B
2.84%
1.00×
Cost of revenue
¥4.359B
2.74%
0.99×
Operating expenses
¥880.8M
3.11%
1.03×
Cash and investments
16.38%
Return on capital
112.01%
Spread over hurdle
102.19%