3.304
Revenue¥B
5.792
6.199
6.662
7.108
7.631
8.283
8.944
9.753
10.44
11.06
3.433
7.71%
7.38%
73
5.58
Revenue growth%
28.83
27.74
29.26
28.55
27.40
27.83
29.12
30.98
31.84
31.15
23.40
30.98
28.97
57
26.05
Gross margin%
29.08
29.88
32.40
33.13
35.50
34.63
33.94
31.40
32.76
30.38
15.33
32.76
32.58
8
28.83
Operating margin%
6.04
6.13
7.55
9.99
11.15
11.93
10.70
13.52
11.71
10.45
3.57
11.71
10.58
87
25.71
Net margin%
13.36
14.74
11.99
13.31
16.15
14.41
15.49
13.02
12.96
13.02
28.32
13.02
13.34
27
15.80
P/E ratio (avg)x
21.75
24.77
24.22
22.97
21.58
23.28
21.88
22.93
23.12
21.71
31.34
22.93
22.95
60
7.882
EV/EBITx
9.252
9.595
10.26
11.02
11.28
11.83
12.36
13.62
13.36
14.75
23.73
13.36
11.56
83
21.85
FCF yield (avg)%
15.08
15.65
17.60
16.47
19.10
20.93
20.86
23.41
20.50
17.90
19.21
20.86
18.50
81
23.53
FCF margin%
21.52
23.09
24.75
24.59
26.25
25.35
26.27
24.43
24.11
24.42
21.92
24.43
24.51
69
0.730
FCF / Net incomex
1.276
1.331
1.302
1.407
1.274
1.374
1.405
1.311
1.250
1.290
0.430
1.311
1.306
62
19.92
ROIC%
31.61
33.06
31.56
29.91
30.06
27.52
26.71
24.76
22.20
19.33
20.14
24.76
28.71
19
5.29
Return on equity%
22.40
20.71
21.15
19.26
18.96
20.38
22.90
25.63
23.12
21.71
4.03
22.90
21.43
62
15.13
Return on assets%
7.49
10.48
12.98
15.81
15.03
17.12
15.68
13.61
12.69
14.24
5.01
14.24
13.92
42
4.05
EPS¥
1.77
2.00
1.86
1.82
1.83
1.67
1.71
1.60
1.61
1.75
4.16
(0.86%)
(0.17%)
—
16.07
EPS growth%
4.88
3.91
1.33
0.40
0.40
2.68
2.52
5.09
2.86
0.40
4.36
2.68
2.60
77
3.80
Bookvalue per sh¥
3.21
2.78
2.39
2.09
1.84
1.69
1.54
1.52
1.46
1.49
3.08
(4.09%)
(7.56%)
—
3.09
FCF per share¥
6.72
6.82
7.32
7.09
7.83
7.75
8.32
9.68
10.34
11.57
1.15
8.14%
7.15%
—
1.46
Dividend per sh¥
1.10
1.16
1.22
1.08
1.09
1.15
1.19
1.12
1.25
1.40
1.57
5.20%
3.45%
—
4.92
Div yield (avg)%
29.49
27.23
28.76
30.99
29.06
31.39
33.24
36.17
39.02
40.50
13.68
36.17
31.19
19
4.56
Payout ratio%
10.57
8.92
8.97
8.32
11.16
12.29
9.71
6.84
6.86
4.72
10.88
6.86
8.95
35
2.277
Shares (diluted)B
3.442
4.009
3.954
3.998
4.138
4.049
4.125
4.605
4.761
5.133
2.285
4.40%
3.94%
72
20.07
Buyback yield%
5.51
7.38
4.78
5.44
5.97
8.05
10.24
12.76
10.61
13.32
19.58
10.61
7.71
87
1.648
D/E ratiox
1.434
1.381
1.471
1.453
1.433
1.398
1.470
1.600
1.561
1.368
1.321
1.470
1.443
45
9.473
Enterprise value¥B
19.82
21.51
23.80
25.82
26.01
27.76
33.28
32.86
34.38
34.97
12.44
6.09%
7.85%
44
12.12
LT debt¥B
9.924
9.331
10.05
11.01
11.11
10.20
9.900
9.272
8.717
7.712
12.21
(7.05%)
(2.17%)
42
Revenue
¥11.06B
7.38%
1.00×
Cost of revenue
¥7.744B
7.38%
1.00×
Operating expenses
¥1.911B
6.80%
0.95×
Cash and investments
14.83%
Spread over hurdle
(1.92%)