2.226
Revenue¥B
5.318
5.402
5.503
5.543
5.738
6.007
6.067
6.185
6.271
6.448
2.282
2.36%
2.08%
69
5.12
Revenue growth%
20.13
18.50
20.60
22.12
21.26
18.80
17.39
15.75
14.29
16.91
17.31
16.91
18.65
5
10.07
Gross margin%
20.36
19.62
17.72
17.48
15.20
16.44
17.82
16.45
14.75
16.61
18.94
16.45
17.04
17
5.98
Operating margin%
17.03
18.62
16.02
14.93
13.01
14.72
17.25
19.36
18.85
16.01
23.76
17.25
16.52
46
4.64
Net margin%
17.59
18.32
16.49
13.49
12.48
10.61
10.97
13.34
11.35
11.38
22.00
11.35
12.91
88
11.48
P/E ratio (avg)x
32.74
37.06
35.54
42.23
43.18
44.35
44.47
51.81
54.23
64.48
22.25
51.81
43.76
45
23.97
EV/EBITx
17.25
17.72
15.25
15.86
14.95
16.33
17.75
16.25
16.40
15.97
7.065
16.33
16.29
12
28.92
FCF yield (avg)%
5.95
4.21
4.39
3.23
1.76
1.38
0.40
0.40
0.83
3.53
28.10
0.83
2.50
45
17.41
FCF margin%
23.35
26.14
26.88
29.41
26.48
25.29
23.32
23.91
24.93
26.18
28.09
24.93
25.71
75
0.525
FCF / Net incomex
1.890
1.838
1.855
2.142
2.446
2.471
2.757
2.660
2.986
2.928
1.108
2.757
2.458
59
19.48
ROIC%
30.82
30.51
32.62
30.86
28.73
30.28
28.75
27.68
27.89
25.43
22.59
27.89
29.52
31
26.18
Return on equity%
1.57
2.95
5.11
4.30
6.12
8.27
10.15
12.23
11.11
13.17
10.63
11.11
7.20
79
20.45
Return on assets%
25.42
25.57
24.58
23.18
21.37
21.12
18.59
16.07
16.29
16.22
12.65
16.29
21.24
32
0.78
EPS¥
0.55
0.52
0.46
0.40
0.41
0.44
0.45
0.41
0.43
0.44
0.85
1.68%
(1.45%)
—
8.06
EPS growth%
12.08
11.55
13.82
14.19
14.22
12.93
12.52
9.90
11.65
8.96
3.85
11.65
12.30
63
0.37
Bookvalue per sh¥
0.74
0.85
0.88
1.00
1.12
1.20
1.23
1.17
1.15
1.28
0.46
2.79%
5.75%
—
0.13
FCF per share¥
0.17
0.15
0.16
0.17
0.17
0.19
0.21
0.20
0.18
0.18
0.72
1.05%
(0.74%)
—
0.19
Dividend per sh¥
0.73
0.72
0.69
0.73
0.70
0.66
0.63
0.62
0.69
0.69
0.56
(0.38%)
(1.32%)
—
19.10
Div yield (avg)%
15.24
14.55
15.30
14.11
16.03
16.63
16.00
17.72
18.57
18.82
16.57
17.72
16.02
66
9.85
Payout ratio%
29.80
30.72
29.99
29.15
31.15
29.74
29.47
30.05
32.99
30.61
24.98
30.05
30.02
90
3.023
Shares (diluted)B
2.984
3.357
3.634
3.535
3.978
4.547
4.871
5.099
4.793
4.708
3.006
3.43%
4.10%
80
27.57
Buyback yield%
32.87
33.12
33.47
30.49
29.89
27.05
29.02
26.26
27.64
29.59
12.43
27.64
29.74
50
1.380
D/E ratiox
0.622
0.629
0.567
0.560
0.596
0.527
0.535
0.583
0.595
0.545
0.549
0.545
0.575
82
0.390
Enterprise value¥B
5.902
6.719
6.706
7.121
7.614
8.561
9.972
10.28
10.55
10.54
2.075
6.72%
5.89%
27
3.022
LT debt¥B
2.767
2.534
2.780
2.517
2.249
1.960
2.107
2.114
1.915
2.046
1.847
(1.88%)
(3.56%)
30
Revenue
¥6.448B
2.08%
1.00×
Cost of revenue
¥4.514B
2.08%
1.00×
Operating expenses
¥1.366B
1.64%
0.96×
Cash and investments
18.48%
Spread over hurdle
(3.11%)