3.853
Revenue¥B
4.186
4.512
4.803
5.077
5.292
5.611
5.847
6.150
6.445
6.784
4.145
5.09%
5.39%
85
15.41
Revenue growth%
21.46
18.71
20.97
22.21
24.97
25.69
27.87
27.21
27.32
26.55
29.77
27.21
25.33
54
11.01
Gross margin%
19.38
17.45
16.26
15.01
15.23
14.27
11.80
12.13
9.60
8.45
7.19
11.80
14.64
19
28.27
Operating margin%
18.71
20.22
23.03
24.93
27.69
27.84
26.71
25.11
26.71
25.46
14.46
26.71
25.29
52
13.55
Net margin%
18.96
18.52
20.39
21.65
22.99
24.01
23.25
22.78
21.39
21.60
25.29
22.78
21.62
34
37.02
P/E ratio (avg)x
8.957
8.403
7.584
8.252
8.085
8.219
8.679
8.819
8.605
8.040
37.85
8.605
8.327
44
16.71
EV/EBITx
24.45
22.84
21.10
20.39
21.69
19.74
19.72
17.57
17.59
16.60
9.819
17.59
20.07
32
9.32
FCF yield (avg)%
23.22
21.82
24.74
27.47
28.62
28.03
28.37
29.14
29.95
32.17
29.43
29.14
28.20
34
8.49
FCF margin%
2.86
2.60
1.45
0.40
3.34
5.21
5.23
6.40
6.72
5.94
24.68
5.94
4.27
13
0.637
FCF / Net incomex
1.102
1.146
1.294
1.246
1.208
1.314
1.242
1.422
1.376
1.484
0.870
1.376
1.270
8
6.06
ROIC%
8.77
6.76
8.23
5.49
8.15
10.27
11.33
13.01
12.74
11.26
24.15
11.33
9.52
49
23.73
Return on equity%
14.92
13.73
12.35
12.91
13.21
13.72
13.40
10.48
13.42
11.78
10.53
13.40
13.30
77
7.53
Return on assets%
2.34
0.40
0.40
1.87
0.85
2.38
2.02
3.88
2.16
1.04
9.59
2.16
1.94
84
1.88
EPS¥
0.86
0.90
0.97
1.00
1.01
1.12
1.10
1.27
1.22
1.32
1.95
5.46%
4.17%
—
24.90
EPS growth%
16.13
13.48
15.49
15.44
17.55
14.76
15.50
13.27
12.13
10.02
13.14
13.27
15.10
74
1.60
Bookvalue per sh¥
1.38
1.33
1.25
1.26
1.26
1.17
1.14
1.10
1.02
1.04
2.69
(3.70%)
(3.52%)
—
1.87
FCF per share¥
1.22
1.16
1.29
1.36
1.42
1.33
1.24
1.35
1.22
1.15
2.82
(4.08%)
(1.37%)
—
2.95
Dividend per sh¥
3.62
3.99
4.22
5.08
5.07
6.09
6.74
7.48
8.37
9.92
0.83
14.38%
10.39%
—
24.76
Div yield (avg)%
13.21
12.99
11.82
8.98
9.10
9.22
10.19
11.87
10.98
10.48
21.08
10.48
10.73
46
12.52
Payout ratio%
28.64
28.57
30.87
32.40
33.38
36.09
38.25
37.29
40.01
41.68
3.36
38.25
34.73
24
1.193
Shares (diluted)B
1.471
1.618
1.533
1.556
1.733
1.753
1.941
2.123
2.237
2.511
1.193
7.70%
5.18%
72
19.93
Buyback yield%
11.53
14.36
16.86
16.23
14.05
15.62
18.10
16.26
14.02
13.31
20.65
15.62
14.99
68
0.472
D/E ratiox
1.048
1.146
1.252
1.258
1.372
1.369
1.553
1.482
1.502
1.528
1.684
1.502
1.371
25
3.402
Enterprise value¥B
7.341
8.513
10.00
11.19
11.32
13.05
12.99
13.24
14.05
15.57
0.371
6.58%
7.89%
30
1.283
LT debt¥B
3.807
3.932
3.856
3.901
3.968
3.795
4.190
4.015
3.558
3.799
2.041
(0.86%)
(0.18%)
52
Revenue
¥6.784B
5.39%
1.00×
Cost of revenue
¥3.920B
5.45%
1.01×
Operating expenses
¥1.137B
5.43%
1.00×
Cash and investments
19.03%
Spread over hurdle
27.23%