13.09
Revenue¥B
21.90
21.98
22.17
23.11
24.01
24.54
24.84
25.46
26.16
26.81
13.61
2.23%
2.11%
31
25.88
Revenue growth%
12.58
12.74
13.19
13.65
14.07
15.64
13.59
11.20
11.09
12.53
6.16
12.53
12.97
94
6.92
Gross margin%
14.22
15.44
15.31
13.30
11.99
10.29
9.98
11.78
8.91
7.29
18.06
9.98
11.89
74
8.25
Operating margin%
16.42
19.27
21.30
22.06
20.43
21.06
22.06
20.69
22.30
21.98
27.01
21.98
21.18
72
9.92
Net margin%
17.92
16.74
17.26
16.59
13.80
11.89
11.37
8.50
7.50
9.66
11.05
9.66
12.85
32
12.20
P/E ratio (avg)x
5.539
5.626
5.796
6.172
6.287
6.677
7.180
7.676
7.682
6.758
26.09
7.180
6.482
57
37.89
EV/EBITx
22.06
21.61
20.94
18.36
15.68
15.52
15.25
14.35
15.14
14.35
7.864
15.14
15.60
51
8.25
FCF yield (avg)%
13.26
11.15
12.20
12.53
10.68
10.34
7.55
7.04
9.91
8.18
4.81
8.18
10.51
58
10.79
FCF margin%
22.67
23.14
21.84
21.28
19.89
22.79
24.83
25.81
25.39
22.55
8.35
24.83
22.73
91
0.488
FCF / Net incomex
1.602
1.624
1.530
1.686
1.894
2.034
2.200
2.470
2.751
3.071
0.458
2.470
1.964
78
18.23
ROIC%
14.09
15.32
15.53
18.23
17.61
18.94
20.63
18.20
18.35
21.09
21.00
18.94
18.22
16
29.73
Return on equity%
5.04
4.96
7.68
6.48
4.48
4.45
2.61
0.40
0.40
1.35
29.95
1.35
4.46
37
9.19
Return on assets%
27.32
26.58
25.81
24.11
23.24
24.44
24.16
25.71
26.00
27.11
22.51
25.71
25.76
6
13.98
EPS¥
4.16
4.08
3.50
3.73
4.01
3.43
3.60
3.31
3.48
3.69
14.45
(1.68%)
(2.58%)
—
13.86
EPS growth%
28.85
26.90
28.22
29.78
30.26
29.61
27.71
28.63
25.90
25.55
25.74
27.71
28.42
85
3.82
Bookvalue per sh¥
11.16
10.67
11.82
13.10
14.60
14.33
16.09
14.79
15.61
16.90
4.01
2.96%
3.57%
—
13.95
FCF per share¥
12.07
13.14
13.56
14.40
15.93
15.99
17.07
15.67
14.78
14.98
3.88
(1.23%)
3.14%
—
2.66
Dividend per sh¥
7.58
8.30
8.89
10.02
9.61
9.58
11.04
11.46
11.09
10.57
7.64
1.91%
3.50%
—
3.87
Div yield (avg)%
24.21
23.70
23.17
20.25
20.71
19.77
18.38
16.62
18.85
19.20
25.02
18.85
20.01
18
8.40
Payout ratio%
8.50
6.42
9.41
7.48
9.39
9.19
11.50
9.64
9.51
6.87
18.18
9.51
9.29
14
835.4
Shares (diluted)M
533.0
494.0
496.3
453.0
433.7
436.9
449.7
418.2
430.2
392.7
808.9
(1.97%)
(3.86%)
62
16.00
Buyback yield%
25.16
27.33
28.30
29.19
30.40
32.90
35.74
37.27
35.98
33.36
28.19
35.74
31.65
68
1.086
D/E ratiox
0.945
1.031
1.143
1.148
1.312
1.494
1.584
1.639
1.554
1.655
0.897
1.584
1.403
32
23.02
Enterprise value¥B
22.69
25.09
27.63
26.35
25.80
27.63
26.09
28.52
32.07
36.68
4.833
7.29%
5.94%
30
23.58
LT debt¥B
22.53
23.90
25.91
29.39
34.00
39.75
40.53
47.60
50.54
60.06
14.71
12.05%
10.47%
88
Revenue
¥26.81B
2.11%
1.00×
Cost of revenue
¥17.01B
2.19%
1.01×
Operating expenses
¥2.869B
2.10%
1.00×
Cash and investments
17.60%
Spread over hurdle
31.53%