3.210
Revenue¥B
9.997
10.24
10.54
10.79
11.11
11.37
11.88
12.43
13.01
13.65
3.356
4.20%
3.54%
40
4.98
Revenue growth%
12.36
12.52
10.50
9.73
11.39
8.93
6.63
6.85
6.66
4.27
24.57
6.66
9.33
9
13.67
Gross margin%
23.80
24.98
24.03
25.54
27.99
30.78
30.20
27.37
28.80
26.62
22.09
28.80
27.00
5
10.49
Operating margin%
28.74
26.65
23.84
22.26
21.62
24.25
26.05
23.39
23.94
21.92
4.26
23.94
23.89
61
23.81
Net margin%
12.68
15.47
18.39
21.03
18.74
17.92
19.98
22.97
25.83
25.56
14.83
22.97
19.36
38
14.06
P/E ratio (avg)x
27.13
27.02
29.53
32.25
30.86
32.34
36.35
36.77
41.24
43.06
9.940
36.77
32.29
57
6.443
EV/EBITx
23.92
28.69
28.59
27.74
30.36
35.72
42.72
44.19
46.78
45.64
33.67
44.19
33.04
70
6.30
FCF yield (avg)%
15.94
17.97
16.12
18.73
20.94
19.88
17.36
16.23
15.98
18.45
17.42
17.36
17.66
32
10.12
FCF margin%
22.58
20.20
19.09
19.55
18.05
16.76
15.64
15.21
12.97
10.92
12.13
15.21
17.41
90
0.113
FCF / Net incomex
1.039
1.019
1.170
1.306
1.512
1.557
1.790
2.072
2.415
2.342
0.548
2.072
1.534
67
29.05
ROIC%
3.97
6.94
7.17
4.91
2.73
4.98
6.17
4.57
4.73
3.67
14.22
4.73
4.82
18
4.40
Return on equity%
16.17
13.30
15.31
16.01
15.95
18.15
21.02
18.76
19.85
22.78
5.97
19.85
17.16
32
16.14
Return on assets%
13.43
11.43
10.67
8.83
6.25
6.70
7.73
6.53
7.00
9.99
29.72
7.00
8.28
56
2.02
EPS¥
2.92
3.03
2.96
3.11
3.00
3.24
3.46
3.28
3.61
3.26
2.09
1.67%
1.75%
—
13.66
EPS growth%
6.89
4.56
4.92
2.03
1.38
0.40
1.55
0.40
1.47
0.40
4.74
0.40
1.51
95
3.37
Bookvalue per sh¥
3.72
3.52
3.75
3.69
3.57
3.48
3.44
3.13
2.73
2.98
0.69
(3.58%)
(1.99%)
—
3.23
FCF per share¥
1.08
1.15
1.29
1.36
1.27
1.34
1.49
1.36
1.33
1.18
1.33
(1.41%)
2.06%
—
3.99
Dividend per sh¥
1.33
1.46
1.52
1.47
1.70
1.90
2.15
2.18
2.04
2.18
0.86
5.17%
5.12%
—
10.80
Div yield (avg)%
8.54
10.02
7.39
8.09
9.17
7.77
6.05
3.66
3.03
5.32
27.25
5.32
7.58
34
11.78
Payout ratio%
16.62
15.37
14.73
16.91
17.37
20.35
22.90
23.39
23.13
20.83
13.19
22.90
18.86
14
809.9
Shares (diluted)M
653.7
586.9
605.4
623.2
560.8
500.6
445.4
436.9
422.3
392.2
773.4
(6.90%)
(5.49%)
84
18.66
Buyback yield%
11.61
13.40
12.70
11.32
11.57
9.78
11.40
10.23
10.54
11.61
2.53
10.54
11.48
67
0.862
D/E ratiox
1.255
1.192
1.114
1.076
0.952
0.961
0.914
0.937
0.872
0.741
1.183
0.914
0.956
33
10.23
Enterprise value¥B
5.195
4.911
4.416
4.665
3.982
3.505
3.207
2.956
3.210
3.417
2.458
(3.01%)
(5.48%)
89
4.275
LT debt¥B
12.39
12.37
11.07
11.82
11.48
10.48
11.34
11.43
11.21
10.62
3.981
(1.56%)
(2.21%)
11
Revenue
¥13.65B
3.54%
1.00×
Cost of revenue
¥9.555B
3.54%
1.00×
Operating expenses
¥1.975B
4.11%
1.06×
Cash and investments
16.95%
Goodwill & intangibles
16.01%
Spread over hurdle
(3.45%)