1.182
Revenue¥B
4.049
4.171
4.227
4.248
4.251
4.345
4.464
4.510
4.607
4.594
1.273
1.56%
1.28%
81
21.22
Revenue growth%
12.10
14.98
17.14
19.16
21.59
20.86
21.94
21.33
23.00
24.53
18.46
21.94
21.09
48
25.10
Gross margin%
29.16
26.88
28.34
28.01
30.73
32.01
32.14
33.23
31.35
29.44
25.99
32.01
30.09
19
4.01
Operating margin%
15.66
14.74
13.34
14.38
17.13
14.47
13.60
11.92
9.14
7.37
9.04
11.92
13.99
67
6.91
Net margin%
4.79
7.78
7.31
10.22
11.21
11.82
8.95
10.76
11.86
12.42
19.68
11.82
10.49
15
31.14
P/E ratio (avg)x
19.73
19.79
18.62
17.85
18.25
19.68
17.84
16.65
17.80
17.74
14.60
17.80
18.05
48
10.44
EV/EBITx
41.96
44.08
45.82
45.73
48.75
56.94
60.81
70.17
69.90
76.89
37.52
69.90
52.85
51
24.73
FCF yield (avg)%
27.34
28.63
29.46
29.81
30.26
28.45
29.14
26.42
25.91
24.66
15.66
26.42
28.54
86
9.29
FCF margin%
18.76
19.03
18.37
19.44
18.30
20.82
20.64
18.03
15.90
15.25
4.62
18.03
18.57
37
1.351
FCF / Net incomex
0.908
0.778
0.792
0.736
0.750
0.705
0.624
0.542
0.562
0.594
0.580
0.594
0.721
82
15.65
ROIC%
18.56
16.69
19.06
18.62
17.97
15.99
13.01
11.96
11.30
9.82
2.82
11.96
16.34
70
14.91
Return on equity%
2.61
2.80
4.30
3.78
6.31
8.88
6.79
8.60
11.36
11.03
20.99
8.88
6.55
47
17.22
Return on assets%
20.34
20.25
22.80
21.11
19.25
19.55
16.76
14.03
13.92
15.80
18.21
15.80
19.40
35
1.35
EPS¥
3.39
3.89
4.20
4.03
4.09
4.40
4.41
4.60
4.45
4.74
1.38
2.96%
4.08%
—
26.86
EPS growth%
4.36
4.90
2.49
2.90
3.77
4.97
4.59
2.23
1.14
0.40
13.58
2.23
3.34
9
2.60
Bookvalue per sh¥
3.22
3.72
4.06
4.61
4.76
5.36
5.73
6.05
6.56
6.19
1.13
5.40%
5.97%
—
0.46
FCF per share¥
2.01
2.19
2.34
2.28
2.03
2.03
2.15
2.17
1.96
1.78
0.65
(2.57%)
(1.90%)
—
2.78
Dividend per sh¥
1.88
1.82
1.84
1.76
1.76
1.71
1.85
2.05
2.13
2.37
2.32
6.08%
2.88%
—
7.93
Div yield (avg)%
6.51
5.62
8.02
10.87
13.46
11.40
10.62
13.54
14.30
15.29
24.76
13.54
11.14
6
5.93
Payout ratio%
34.85
37.77
39.49
40.87
43.51
44.86
42.42
44.24
41.48
40.50
18.79
42.42
41.17
17
1.380
Shares (diluted)B
2.924
2.912
3.055
3.154
3.721
3.870
4.190
4.826
4.869
5.148
1.362
6.71%
7.41%
28
11.14
Buyback yield%
8.35
5.85
6.59
7.23
5.87
7.50
6.64
7.78
10.64
9.74
13.86
7.78
7.37
12
0.422
D/E ratiox
1.175
1.364
1.319
1.392
1.540
1.590
1.828
2.076
2.316
2.603
1.795
2.076
1.565
72
0.301
Enterprise value¥B
0.788
0.821
0.885
0.890
1.074
1.167
1.370
1.435
1.630
1.775
0.645
10.57%
8.18%
25
2.091
LT debt¥B
2.605
2.878
3.200
3.535
3.772
3.715
3.790
4.522
4.872
5.113
4.287
6.27%
7.77%
77
Revenue
¥4.594B
1.28%
1.00×
Cost of revenue
¥3.032B
1.19%
0.99×
Operating expenses
¥583.8M
0.46%
0.92×
Cash and investments
16.41%
Spread over hurdle
(2.38%)