3.639
Revenue¥B
6.030
6.112
6.176
6.360
6.462
6.648
6.627
6.786
6.739
6.819
3.968
1.08%
1.35%
20
23.80
Revenue growth%
10.96
13.17
10.54
8.18
8.91
11.71
10.97
9.84
12.05
12.59
4.42
11.71
10.96
79
13.47
Gross margin%
17.30
18.83
20.89
18.64
15.92
14.76
14.44
13.63
15.58
16.72
22.64
14.76
16.32
85
5.11
Operating margin%
9.05
8.28
11.04
13.30
13.62
14.50
13.41
16.02
15.07
13.60
12.26
14.50
13.51
82
15.90
Net margin%
19.76
22.38
25.04
24.27
23.63
24.16
23.27
21.69
23.82
24.17
28.04
23.82
23.72
59
8.018
P/E ratio (avg)x
16.67
18.16
15.91
15.00
13.39
12.83
13.23
13.76
14.81
15.97
17.79
13.76
14.90
17
12.16
EV/EBITx
35.12
34.62
33.29
33.54
35.46
40.39
45.98
51.66
52.53
54.29
7.357
51.66
37.93
11
29.54
FCF yield (avg)%
8.77
7.10
7.99
8.96
9.50
12.30
10.10
10.35
12.44
14.97
12.64
12.30
9.80
49
2.12
FCF margin%
8.85
11.26
8.86
11.50
9.69
6.86
8.33
5.70
3.18
0.43
14.77
5.70
8.59
31
0.790
FCF / Net incomex
0.368
0.352
0.323
0.326
0.334
0.330
0.368
0.404
0.374
0.386
0.396
0.374
0.360
17
3.75
ROIC%
33.18
31.15
32.60
30.82
32.34
31.15
30.71
29.85
32.09
32.28
28.45
31.15
31.62
48
22.52
Return on equity%
22.18
25.18
22.72
24.51
24.50
25.33
28.21
30.11
33.00
34.78
25.48
30.11
25.25
83
25.61
Return on assets%
19.68
18.24
18.80
17.95
14.96
15.60
15.63
18.08
19.84
20.22
25.33
18.08
18.16
13
5.08
EPS¥
4.14
4.45
4.32
4.93
4.80
5.11
5.14
4.93
5.57
5.43
5.59
2.51%
4.13%
—
8.00
EPS growth%
13.06
14.53
15.52
13.11
13.09
15.58
18.55
20.36
22.93
21.33
28.70
20.36
15.55
76
4.27
Bookvalue per sh¥
1.94
2.22
2.21
2.15
2.24
2.17
2.38
2.74
2.72
2.84
0.84
4.83%
3.98%
—
5.06
FCF per share¥
3.21
3.85
3.75
4.36
4.76
4.67
5.56
6.20
6.99
7.93
3.74
10.74%
9.31%
—
2.64
Dividend per sh¥
3.20
3.49
3.50
3.66
3.38
3.13
3.00
3.30
3.36
3.75
5.53
2.11%
1.96%
—
28.89
Div yield (avg)%
16.32
15.78
17.26
18.59
19.67
21.97
20.06
20.03
20.24
23.07
3.82
20.24
19.85
27
10.23
Payout ratio%
24.13
25.91
23.28
20.78
20.39
20.23
21.58
19.88
22.32
20.83
25.51
20.83
21.20
66
0.415
Shares (diluted)B
0.815
0.880
0.974
0.951
0.965
1.080
1.126
1.312
1.499
1.676
0.402
11.68%
9.33%
83
6.76
Buyback yield%
16.52
14.49
15.68
17.48
17.41
19.55
17.88
16.12
13.75
16.65
10.54
16.65
16.59
93
0.600
D/E ratiox
1.193
1.242
1.350
1.348
1.469
1.596
1.778
1.982
1.965
2.329
0.674
1.965
1.532
27
4.184
Enterprise value¥B
1.070
1.084
0.996
1.101
1.021
0.943
0.993
1.122
1.159
1.122
6.684
1.91%
(0.47%)
78
5.218
LT debt¥B
3.202
3.318
3.359
3.533
3.507
3.642
3.886
4.430
5.103
5.856
5.306
10.80%
7.90%
27
Revenue
¥6.819B
1.35%
1.00×
Cost of revenue
¥4.319B
1.71%
1.04×
Operating expenses
¥1.197B
0.67%
0.93×
Cash and investments
16.88%
Spread over hurdle
20.87%