1.742
Revenue¥B
9.822
9.700
9.710
9.561
9.460
9.377
9.484
9.407
9.489
9.554
1.794
0.20%
(0.20%)
13
2.46
Revenue growth%
12.76
10.31
12.27
10.53
9.80
10.68
11.25
12.89
14.90
16.08
24.99
12.89
11.76
64
18.81
Gross margin%
18.30
20.63
19.77
21.87
21.90
24.16
21.34
24.29
23.84
25.97
9.56
24.16
21.88
46
13.42
Operating margin%
16.82
17.97
17.48
16.56
16.75
14.64
17.43
16.93
17.09
16.20
28.89
16.93
16.87
41
17.26
Net margin%
8.04
7.83
5.51
6.07
8.29
10.62
8.37
10.03
11.53
14.00
25.47
10.62
8.33
29
15.01
P/E ratio (avg)x
8.006
8.045
8.753
9.664
11.08
11.48
11.50
12.63
13.63
15.17
26.29
12.63
11.28
65
23.20
EV/EBITx
27.58
26.30
25.40
25.19
22.93
21.96
23.86
26.25
30.03
32.16
14.16
26.25
25.83
43
29.73
FCF yield (avg)%
6.09
7.09
8.55
7.84
5.53
3.26
6.12
6.91
7.83
7.96
16.04
6.91
7.00
32
13.11
FCF margin%
19.24
19.73
16.90
14.88
17.58
20.28
21.73
19.42
16.58
13.86
13.72
19.42
18.41
91
1.428
FCF / Net incomex
2.232
2.352
2.745
2.695
2.634
2.844
3.005
2.956
3.491
4.140
1.023
3.005
2.794
60
14.86
ROIC%
12.63
10.21
9.31
9.15
11.00
12.74
12.32
14.18
16.38
15.35
2.24
14.18
12.48
76
18.88
Return on equity%
15.80
15.66
14.32
16.92
14.31
15.26
14.97
16.83
15.87
16.63
27.70
15.87
15.73
6
23.08
Return on assets%
20.57
18.49
17.82
19.58
18.15
16.29
16.03
13.09
12.31
9.64
27.58
13.09
17.06
48
5.95
EPS¥
11.00
12.38
12.03
11.83
11.82
13.48
12.57
13.42
13.73
15.41
6.33
5.44%
4.29%
—
8.05
EPS growth%
3.73
3.98
4.44
3.51
3.18
1.51
1.69
0.64
1.70
3.88
4.15
1.69
3.35
23
14.79
Bookvalue per sh¥
12.52
12.24
13.57
14.78
13.36
14.20
15.19
14.18
13.81
15.17
5.88
2.57%
1.62%
—
13.34
FCF per share¥
4.06
3.83
3.95
4.11
4.42
4.86
5.40
5.56
5.91
5.92
8.84
6.03%
3.80%
—
15.69
Dividend per sh¥
13.72
14.56
14.84
14.53
13.98
13.20
12.58
11.52
12.12
11.50
12.13
(3.83%)
(1.61%)
—
12.57
Div yield (avg)%
26.23
23.37
21.15
22.38
21.84
21.06
22.79
23.45
23.81
26.67
2.70
23.45
23.08
63
9.99
Payout ratio%
20.40
21.57
19.32
17.08
17.08
14.89
13.75
13.28
10.28
8.47
9.53
13.28
15.99
75
0.444
Shares (diluted)B
0.620
0.661
0.723
0.786
0.800
0.802
0.828
0.899
1.076
1.262
0.428
9.53%
7.64%
59
13.20
Buyback yield%
11.08
13.43
14.43
15.00
12.63
13.30
12.30
10.23
8.22
7.93
18.50
10.23
12.46
7
1.544
D/E ratiox
1.477
1.540
1.675
1.570
1.412
1.370
1.535
1.369
1.401
1.267
0.606
1.370
1.444
80
2.914
Enterprise value¥B
9.083
9.494
10.34
10.78
12.78
14.49
15.43
16.67
20.08
21.61
1.220
11.08%
9.09%
5
4.293
LT debt¥B
7.330
7.672
8.722
9.328
8.730
8.225
7.722
7.176
6.893
7.475
5.647
(3.06%)
1.52%
63
Revenue
¥9.554B
(0.20%)
1.00×
Cost of revenue
¥5.285B
(0.29%)
0.99×
Operating expenses
¥1.916B
(0.20%)
1.00×
Cash and investments
14.68%
Spread over hurdle
11.26%