5.587
Revenue¥B
14.39
14.56
14.49
14.47
14.37
14.41
14.62
14.57
14.87
14.60
6.250
0.32%
(0.01%)
42
14.14
Revenue growth%
15.67
14.92
14.78
12.50
11.72
13.02
13.31
15.99
18.79
19.54
22.93
15.99
14.85
88
23.88
Gross margin%
6.88
7.45
6.18
6.36
6.49
9.26
6.38
5.82
6.26
9.16
28.57
6.38
6.44
61
29.31
Operating margin%
13.36
12.77
14.80
12.47
15.42
14.77
17.16
17.51
19.22
19.62
24.72
17.51
15.11
44
4.51
Net margin%
17.25
18.89
19.95
19.10
20.96
21.84
21.14
18.23
20.54
21.67
4.43
21.14
20.25
56
36.26
P/E ratio (avg)x
34.68
33.47
31.11
33.39
35.14
37.10
35.42
34.61
36.42
34.12
11.34
35.42
34.65
15
29.89
EV/EBITx
34.83
37.39
36.51
35.38
33.24
30.80
30.29
34.58
39.28
42.05
31.19
34.58
35.11
23
5.55
FCF yield (avg)%
23.54
21.96
20.03
17.74
14.91
15.37
17.99
15.24
14.23
13.49
12.91
15.24
16.56
27
9.30
FCF margin%
19.49
18.18
15.42
13.91
11.34
11.01
13.57
11.83
11.33
13.19
3.35
11.83
13.38
93
1.655
FCF / Net incomex
0.246
0.263
0.298
0.297
0.323
0.352
0.414
0.466
0.518
0.522
0.566
0.466
0.338
44
8.99
ROIC%
17.50
17.91
15.14
16.17
17.23
19.70
18.86
20.90
21.27
21.87
27.33
20.90
18.39
29
20.57
Return on equity%
20.38
20.88
19.70
18.36
20.99
22.39
21.94
21.24
22.72
21.33
5.90
21.94
21.12
91
19.40
Return on assets%
2.41
0.40
0.40
3.39
2.57
0.40
2.86
3.72
5.10
7.66
3.05
3.72
2.71
9
1.28
EPS¥
0.59
0.62
0.73
0.73
0.75
0.88
0.98
1.05
1.07
1.05
1.36
6.87%
5.34%
—
23.53
EPS growth%
15.50
16.89
18.93
17.57
16.98
16.57
17.47
19.53
21.76
19.39
20.35
19.39
17.52
90
1.05
Bookvalue per sh¥
3.54
4.11
4.90
5.17
6.00
6.56
6.59
7.28
8.71
9.53
0.55
9.70%
11.91%
—
0.45
FCF per share¥
2.29
2.29
2.50
2.40
2.25
2.46
2.34
2.28
2.17
2.01
2.37
(2.19%)
(0.59%)
—
1.21
Dividend per sh¥
1.41
1.49
1.56
1.66
1.79
1.98
1.76
1.56
1.54
1.63
1.50
(1.89%)
2.22%
—
15.50
Div yield (avg)%
27.45
27.51
28.28
29.34
30.22
30.43
32.60
34.84
37.10
34.40
8.45
34.40
30.32
82
11.49
Payout ratio%
7.15
7.72
9.11
11.37
12.98
14.87
12.44
10.80
12.47
15.31
12.25
12.47
11.90
42
3.333
Shares (diluted)B
4.897
5.733
6.193
6.309
7.331
7.811
9.064
9.848
9.994
10.74
3.311
7.93%
9.82%
47
7.33
Buyback yield%
11.03
8.08
8.61
10.00
10.86
9.18
11.61
8.74
9.16
9.62
3.19
9.18
9.40
21
0.667
D/E ratiox
1.391
1.345
1.520
1.549
1.772
2.120
2.425
2.868
2.881
3.227
1.287
2.868
1.946
85
10.01
Enterprise value¥B
4.018
4.100
4.598
4.409
4.082
4.052
3.888
3.674
4.072
4.041
10.33
(0.20%)
0.25%
36
8.052
LT debt¥B
6.252
5.839
6.098
6.639
6.034
6.157
6.705
7.365
6.859
7.038
3.387
3.13%
1.01%
21
Revenue
¥14.60B
(0.01%)
1.00×
Cost of revenue
¥9.806B
(0.13%)
0.99×
Operating expenses
¥3.348B
(0.15%)
0.99×
Cash and investments
14.75%
Spread over hurdle
34.50%