7.074
Revenue¥B
5.199
5.573
6.126
6.510
6.983
7.700
8.513
9.406
10.03
10.78
7.887
9.07%
8.34%
56
28.13
Revenue growth%
16.09
17.68
16.79
16.20
14.86
15.69
16.97
15.87
15.19
13.53
27.06
15.69
15.98
19
22.56
Gross margin%
10.57
8.61
7.16
6.38
8.77
11.62
11.19
9.19
7.01
4.58
12.34
9.19
8.69
11
12.46
Operating margin%
4.57
5.41
5.48
4.44
6.17
8.31
10.16
12.23
10.04
7.12
9.29
10.04
6.65
26
20.89
Net margin%
22.17
19.58
18.98
19.70
19.94
21.65
20.43
19.13
16.74
16.35
8.43
19.13
19.64
93
9.487
P/E ratio (avg)x
9.763
10.11
8.811
8.498
7.624
6.761
5.717
5.012
4.927
5.201
19.04
5.201
7.192
40
19.91
EV/EBITx
19.37
21.50
24.29
26.26
27.48
31.73
31.68
31.05
29.27
28.93
37.61
31.05
28.20
75
5.14
FCF yield (avg)%
22.18
20.06
17.88
16.98
14.84
12.27
12.48
11.62
13.51
13.82
8.55
12.48
14.33
85
21.66
FCF margin%
11.81
11.21
11.81
14.14
16.60
18.33
19.65
22.59
23.31
25.12
13.02
22.59
17.47
36
0.407
FCF / Net incomex
0.980
1.127
1.116
1.140
1.276
1.463
1.547
1.819
1.820
1.858
0.230
1.819
1.370
60
15.25
ROIC%
24.46
23.30
23.78
25.45
25.06
24.36
25.23
23.42
24.79
23.21
6.91
24.36
24.41
86
24.91
Return on equity%
9.22
10.21
7.26
5.91
4.22
5.49
4.29
1.99
2.20
4.17
27.65
4.17
4.89
13
21.34
Return on assets%
6.84
5.06
7.11
7.14
5.88
6.14
8.83
6.95
4.26
2.54
4.93
6.14
6.49
73
1.02
EPS¥
0.92
0.87
0.79
0.76
0.81
0.71
0.77
0.75
0.67
0.70
1.14
(3.09%)
(1.96%)
—
6.55
EPS growth%
0.40
0.40
0.40
0.40
1.51
1.63
1.84
1.99
2.59
1.71
27.73
1.84
1.57
68
0.23
Bookvalue per sh¥
0.48
0.46
0.49
0.50
0.46
0.41
0.43
0.43
0.44
0.46
0.57
0.25%
(0.20%)
—
0.26
FCF per share¥
1.27
1.36
1.43
1.56
1.42
1.50
1.64
1.44
1.60
1.65
0.76
2.95%
1.65%
—
0.88
Dividend per sh¥
0.26
0.26
0.25
0.21
0.20
0.20
0.20
0.20
0.19
0.17
1.14
(2.98%)
(3.06%)
—
7.69
Div yield (avg)%
27.62
28.10
29.89
31.22
33.58
32.59
35.26
37.50
40.22
38.37
27.82
37.50
33.08
86
28.44
Payout ratio%
28.57
25.93
27.91
28.23
25.40
28.16
28.36
30.85
30.52
30.77
17.16
30.52
28.30
80
3.472
Shares (diluted)B
3.650
3.777
3.540
3.283
3.537
4.050
4.509
5.182
5.775
5.767
3.436
10.27%
4.15%
61
3.25
Buyback yield%
0.40
0.40
0.40
2.21
4.03
2.71
1.60
0.40
0.40
2.42
7.07
1.60
1.00
69
0.251
D/E ratiox
0.593
0.649
0.627
0.683
0.702
0.687
0.744
0.744
0.750
0.731
0.551
0.744
0.695
6
5.226
Enterprise value¥B
7.249
6.381
5.783
5.618
5.395
5.455
6.052
6.030
5.280
5.393
13.30
(0.01%)
(4.22%)
62
7.953
LT debt¥B
3.128
3.066
3.408
3.666
3.557
3.754
4.186
4.306
4.794
5.390
7.137
8.67%
5.87%
88
Revenue
¥10.78B
8.34%
1.00×
Cost of revenue
¥5.968B
8.50%
1.01×
Operating expenses
¥1.490B
8.01%
0.97×
Cash and investments
18.80%
Goodwill & intangibles
15.29%
Spread over hurdle
(2.70%)