0.923
Revenue¥B
4.056
4.276
4.526
4.684
4.946
5.186
5.418
5.641
6.005
6.376
0.946
5.21%
5.10%
35
15.89
Revenue growth%
13.41
12.81
13.59
13.89
16.02
17.08
19.81
20.13
18.99
18.68
10.91
18.99
16.55
67
2.70
Gross margin%
10.36
10.62
9.60
10.44
10.71
11.51
13.77
12.44
12.06
9.44
12.28
12.06
10.66
31
4.76
Operating margin%
14.57
14.96
13.12
12.30
14.20
16.10
15.60
13.36
14.63
12.59
18.58
14.63
14.39
45
26.42
Net margin%
18.22
20.33
21.96
19.58
17.99
15.35
17.30
16.25
16.83
19.81
11.68
16.83
18.11
79
23.77
P/E ratio (avg)x
8.196
7.435
6.979
7.761
7.935
8.073
7.245
6.780
7.498
8.009
22.49
7.498
7.629
90
27.04
EV/EBITx
14.05
14.13
13.93
15.59
17.40
19.35
17.85
16.83
16.95
15.23
16.89
16.95
16.21
39
8.75
FCF yield (avg)%
20.88
19.47
20.35
20.51
21.31
22.72
21.53
21.57
20.13
20.15
17.91
21.53
20.69
65
15.34
FCF margin%
18.31
15.44
15.92
15.32
17.74
19.33
16.34
19.00
21.80
22.06
8.89
19.33
18.02
55
0.665
FCF / Net incomex
2.524
2.594
2.607
2.579
2.598
2.965
3.146
3.003
3.324
3.400
1.251
3.146
2.786
9
24.26
ROIC%
7.12
8.31
5.69
6.65
9.33
7.81
8.18
5.49
4.37
7.20
20.38
7.20
7.16
22
4.08
Return on equity%
0.40
0.40
1.41
0.40
0.40
1.00
1.69
0.40
0.40
2.50
5.84
1.00
0.40
24
18.01
Return on assets%
14.35
13.65
13.26
14.80
12.69
12.20
9.49
6.77
5.62
8.23
27.93
8.23
12.45
85
1.85
EPS¥
1.78
1.83
1.65
1.47
1.40
1.36
1.47
1.46
1.34
1.28
2.00
(1.75%)
(2.67%)
—
11.42
EPS growth%
21.67
22.67
23.92
21.84
20.48
21.18
18.94
21.30
23.47
22.71
15.93
21.30
21.75
68
1.02
Bookvalue per sh¥
0.53
0.53
0.52
0.55
0.48
0.43
0.42
0.42
0.38
0.32
1.68
(8.02%)
(5.22%)
—
0.73
FCF per share¥
1.83
1.93
2.04
2.01
2.26
2.50
2.65
2.75
3.11
3.49
1.11
9.15%
6.51%
—
0.76
Dividend per sh¥
1.01
0.99
1.07
1.14
1.17
1.29
1.31
1.49
1.73
1.89
1.84
10.17%
8.02%
—
23.53
Div yield (avg)%
3.00
0.87
2.63
1.98
0.88
2.48
5.35
7.05
9.77
7.87
7.64
7.05
2.82
35
20.97
Payout ratio%
27.04
27.01
25.88
25.28
26.83
26.28
27.55
27.68
25.42
25.68
2.81
26.28
26.55
16
1.619
Shares (diluted)B
1.832
1.770
1.854
1.769
1.889
2.077
2.252
2.265
2.240
2.595
1.628
6.56%
3.08%
82
28.12
Buyback yield%
10.06
7.59
10.41
11.52
9.62
11.02
13.83
13.09
11.71
14.09
4.86
13.09
11.27
59
1.766
D/E ratiox
1.220
1.321
1.565
1.726
1.679
1.773
1.941
2.337
2.646
2.581
0.225
2.337
1.749
34
6.281
Enterprise value¥B
4.291
4.291
4.262
4.768
4.733
5.115
5.416
5.622
5.941
6.825
5.445
7.60%
4.77%
84
2.018
LT debt¥B
0.598
0.599
0.556
0.586
0.641
0.587
0.593
0.547
0.501
0.527
3.735
(3.83%)
(0.35%)
55
Revenue
¥6.376B
5.10%
1.00×
Cost of revenue
¥4.463B
5.10%
1.00×
Operating expenses
¥1.206B
4.48%
0.94×
Cash and investments
16.09%
Spread over hurdle
(1.72%)