1.461
Revenue¥B
6.423
6.459
6.389
6.319
6.374
6.299
6.388
6.482
6.619
6.583
1.581
0.65%
0.19%
16
19.87
Revenue growth%
22.59
24.38
25.79
26.07
23.53
23.53
21.02
22.77
20.33
21.29
29.09
21.29
23.15
79
17.18
Gross margin%
3.75
5.10
6.16
7.01
7.14
9.09
10.04
8.70
9.71
9.79
21.63
9.71
7.92
53
11.76
Operating margin%
9.04
7.20
9.85
10.15
8.80
7.57
6.64
7.18
8.22
8.76
18.08
7.57
8.49
39
15.75
Net margin%
3.26
3.28
3.32
5.75
8.47
10.56
8.78
10.49
8.35
8.54
25.37
8.78
8.41
16
13.15
P/E ratio (avg)x
20.04
22.97
21.69
22.48
22.34
23.00
24.66
25.33
27.49
32.30
26.49
25.33
22.99
21
9.166
EV/EBITx
7.569
7.834
6.738
7.107
6.338
5.668
5.904
5.071
4.467
4.505
7.242
5.071
6.121
41
9.05
FCF yield (avg)%
26.32
29.27
27.34
26.43
25.28
25.81
24.41
24.72
27.04
29.91
4.63
25.81
26.37
74
22.29
FCF margin%
9.02
11.94
14.84
13.20
12.02
10.36
13.26
11.58
9.74
10.63
23.40
10.63
11.76
29
1.025
FCF / Net incomex
0.666
0.730
0.790
0.814
0.945
1.061
1.149
1.153
1.305
1.496
0.579
1.153
1.003
71
20.15
ROIC%
0.40
2.71
4.48
4.99
5.43
3.52
2.18
3.08
4.02
1.22
27.90
3.08
3.30
86
27.89
Return on equity%
13.48
10.70
11.47
11.64
11.60
9.56
10.37
8.72
6.80
7.57
3.61
8.72
10.53
90
4.59
Return on assets%
9.79
12.17
14.84
16.62
13.87
12.70
14.29
15.20
14.82
12.94
28.15
14.29
14.08
58
0.46
EPS¥
3.57
4.19
4.33
4.48
4.41
4.59
5.34
6.40
7.55
7.31
0.48
10.67%
9.19%
—
16.64
EPS growth%
31.87
34.65
34.69
35.75
36.13
37.52
34.92
35.89
34.60
35.88
26.89
35.88
35.34
67
1.86
Bookvalue per sh¥
1.42
1.62
1.82
2.05
2.18
2.40
2.56
2.82
2.70
2.75
1.01
4.78%
7.75%
—
1.46
FCF per share¥
0.91
0.82
0.79
0.73
0.71
0.66
0.61
0.61
0.67
0.66
1.29
(1.50%)
(4.16%)
—
0.54
Dividend per sh¥
0.84
0.90
0.93
1.09
1.27
1.30
1.27
1.37
1.61
1.73
2.08
6.35%
8.64%
—
9.76
Div yield (avg)%
16.52
14.94
13.35
12.94
12.56
14.19
14.54
15.16
18.08
20.67
20.76
15.16
14.74
54
14.62
Payout ratio%
1.46
1.97
0.40
1.24
0.40
1.38
1.75
3.82
3.90
4.35
14.57
3.82
1.60
56
2.133
Shares (diluted)B
2.264
2.327
2.209
2.165
2.381
2.509
2.704
2.908
2.836
2.662
2.155
2.26%
1.44%
37
26.19
Buyback yield%
20.95
20.86
17.87
19.02
21.16
22.31
22.16
19.84
22.33
24.20
12.07
22.31
21.05
57
1.487
D/E ratiox
0.473
0.507
0.586
0.680
0.701
0.705
0.724
0.798
0.869
0.818
0.351
0.798
0.703
51
1.045
Enterprise value¥B
1.992
2.011
2.138
1.927
1.906
1.850
2.028
1.850
1.946
2.161
0.958
2.54%
1.05%
5
3.360
LT debt¥B
3.653
4.108
4.692
4.770
4.700
4.710
5.099
4.894
5.819
6.881
1.804
7.92%
6.56%
9
Revenue
¥6.583B
0.19%
1.00×
Cost of revenue
¥4.608B
0.19%
1.00×
Operating expenses
¥1.271B
0.51%
1.03×
Goodwill & intangibles
19.23%
Cash and investments
15.09%
Spread over hurdle
10.94%