6.881
Revenue¥B
3.123
3.413
3.730
4.018
4.301
4.656
4.876
5.166
5.622
6.030
7.116
6.99%
7.77%
73
29.57
Revenue growth%
17.94
14.96
14.38
15.01
14.64
15.52
17.92
15.14
16.03
17.14
4.87
16.03
15.33
86
24.87
Gross margin%
4.70
2.04
1.01
3.34
3.89
6.32
7.07
7.53
6.17
4.08
17.37
6.32
4.39
78
15.20
Operating margin%
14.14
12.85
9.95
10.25
11.82
14.65
14.16
16.02
18.80
19.71
5.35
16.02
14.15
74
25.22
Net margin%
12.70
11.55
14.54
12.89
10.45
9.67
11.72
10.94
10.34
9.77
2.38
10.34
11.24
21
24.06
P/E ratio (avg)x
33.03
38.81
39.05
43.70
45.30
51.09
50.91
57.73
56.69
55.20
28.78
55.20
48.11
14
10.39
EV/EBITx
22.02
21.12
23.82
24.39
28.36
31.47
33.78
34.35
36.70
37.84
36.87
34.35
29.92
91
28.82
FCF yield (avg)%
10.09
7.50
8.13
7.00
9.93
10.20
9.16
11.95
13.27
11.55
25.16
11.55
10.01
75
14.50
FCF margin%
1.49
4.08
4.68
5.59
5.81
5.90
6.12
6.50
6.55
5.88
26.64
6.12
5.85
54
0.751
FCF / Net incomex
1.098
1.177
1.286
1.353
1.295
1.299
1.384
1.455
1.528
1.546
1.767
1.455
1.326
52
21.57
ROIC%
10.76
13.63
10.70
9.83
11.41
13.24
12.22
15.20
17.86
19.25
4.66
15.20
12.73
89
15.14
Return on equity%
26.46
26.75
26.84
24.19
23.67
24.88
23.47
23.76
26.71
28.63
12.47
24.88
25.67
72
15.12
Return on assets%
15.72
14.91
12.13
10.18
12.58
12.31
11.62
13.76
12.64
13.33
4.69
12.64
12.61
32
3.09
EPS¥
5.47
5.03
5.42
5.62
6.27
5.74
5.19
5.41
4.89
4.63
3.38
(5.88%)
(0.51%)
—
5.14
EPS growth%
30.41
31.20
31.73
33.16
35.20
34.35
34.01
33.25
31.22
33.49
15.45
33.49
33.21
16
3.25
Bookvalue per sh¥
1.22
1.12
1.00
1.10
1.02
1.02
0.92
0.96
0.89
0.93
1.18
(1.69%)
(2.60%)
—
1.36
FCF per share¥
8.11
8.89
9.24
10.43
11.34
11.37
10.87
11.28
12.85
13.44
4.42
3.45%
6.83%
—
2.97
Dividend per sh¥
4.31
3.97
3.99
4.06
3.81
4.16
3.91
3.59
3.58
3.68
2.71
(0.70%)
(0.72%)
—
6.61
Div yield (avg)%
7.72
7.89
8.20
10.43
9.13
10.00
8.59
10.48
12.64
15.56
10.19
10.48
9.56
16
18.58
Payout ratio%
10.00
7.80
9.54
10.96
13.27
16.07
14.73
17.07
14.32
12.78
2.11
14.73
13.03
57
0.880
Shares (diluted)B
1.169
1.111
1.156
1.339
1.412
1.351
1.431
1.583
1.584
1.562
0.909
2.03%
4.43%
23
24.66
Buyback yield%
12.63
12.30
9.94
8.46
8.02
5.14
3.96
6.01
8.31
6.16
11.14
6.01
8.17
60
0.793
D/E ratiox
0.957
0.911
0.853
0.797
0.773
0.665
0.590
0.612
0.606
0.537
1.299
0.606
0.719
27
6.751
Enterprise value¥B
7.753
7.331
8.096
8.557
8.692
7.955
7.664
8.533
9.089
9.238
5.140
1.23%
3.01%
82
8.289
LT debt¥B
7.870
8.285
8.893
8.543
8.782
8.871
9.719
10.47
11.14
12.59
7.796
7.47%
5.41%
11
Revenue
¥6.030B
7.77%
1.00×
Cost of revenue
¥3.889B
7.57%
0.98×
Operating expenses
¥1.056B
8.32%
1.05×
Cash and investments
18.60%
Goodwill & intangibles
18.46%
Spread over hurdle
34.28%