5.449
Revenue¥B
4.607
4.837
4.924
5.032
5.197
5.325
5.509
5.828
5.985
6.132
5.782
3.37%
3.33%
6
15.77
Revenue growth%
2.89
2.40
3.54
0.57
0.40
0.40
0.40
1.13
0.40
0.40
10.72
0.40
0.49
45
16.36
Gross margin%
16.54
14.31
17.28
16.93
16.18
14.83
17.06
19.16
21.89
22.79
2.34
19.16
17.00
44
24.80
Operating margin%
8.16
7.30
8.31
5.76
7.64
9.38
10.85
8.65
11.08
10.85
29.01
10.85
8.48
7
6.32
Net margin%
23.44
22.24
23.88
21.74
19.89
18.65
18.94
20.25
17.64
14.96
7.15
18.65
20.07
66
31.84
P/E ratio (avg)x
7.212
6.511
6.823
6.791
6.348
6.849
6.044
5.835
5.288
5.093
23.60
5.835
6.430
13
21.71
EV/EBITx
11.08
9.679
9.839
9.376
8.207
8.371
7.926
7.512
7.287
7.699
19.12
7.699
8.289
83
3.00
FCF yield (avg)%
11.43
12.62
13.95
14.19
12.93
13.18
12.25
14.92
16.02
14.17
12.97
14.17
13.57
16
11.50
FCF margin%
9.14
7.54
7.73
6.44
6.96
4.29
4.95
7.33
9.43
10.09
20.12
7.33
7.44
48
0.181
FCF / Net incomex
0.618
0.596
0.552
0.560
0.596
0.571
0.585
0.578
0.624
0.654
1.451
0.585
0.590
22
16.13
ROIC%
7.70
7.41
4.49
2.98
3.12
2.59
1.17
0.40
0.76
0.70
4.17
0.76
2.79
81
28.74
Return on equity%
17.41
17.40
17.28
19.54
20.74
18.13
17.31
14.47
15.51
15.81
29.49
15.81
17.35
43
25.20
Return on assets%
19.32
21.61
19.08
17.05
19.23
21.95
23.94
25.94
24.96
26.71
29.77
24.96
21.78
68
0.29
EPS¥
0.48
0.46
0.45
0.46
0.53
0.55
0.58
0.64
0.66
0.68
0.30
5.19%
4.80%
—
29.41
EPS growth%
24.68
25.09
24.88
24.76
24.92
23.25
25.46
27.61
27.50
25.66
6.13
25.66
25.00
85
0.35
Bookvalue per sh¥
0.15
0.15
0.17
0.17
0.19
0.22
0.26
0.30
0.33
0.34
0.07
12.42%
10.55%
—
0.09
FCF per share¥
0.53
0.57
0.51
0.45
0.39
0.38
0.35
0.35
0.35
0.35
0.43
(2.08%)
(5.19%)
—
0.48
Dividend per sh¥
0.26
0.31
0.33
0.39
0.46
0.51
0.58
0.65
0.78
0.78
0.39
10.95%
11.77%
—
16.20
Div yield (avg)%
18.33
15.44
14.19
13.64
14.95
17.44
15.80
17.03
19.12
21.83
10.31
17.44
16.41
7
22.37
Payout ratio%
8.17
10.73
7.90
8.77
7.07
4.72
3.05
5.95
5.19
6.88
13.41
5.19
6.97
90
9.158
Shares (diluted)B
6.367
6.152
6.308
6.019
5.636
5.819
5.503
5.668
6.227
6.789
9.038
3.79%
(0.83%)
40
3.96
Buyback yield%
14.34
13.85
14.85
16.51
18.88
17.38
16.64
18.06
18.34
20.19
4.95
18.06
17.01
65
0.347
D/E ratiox
0.982
0.898
0.798
0.809
0.830
0.783
0.683
0.604
0.625
0.592
0.457
0.625
0.791
71
3.283
Enterprise value¥B
1.400
1.257
1.101
1.157
1.077
0.970
1.032
1.090
0.999
0.943
6.360
(2.63%)
(3.21%)
13
4.120
LT debt¥B
5.234
5.337
4.778
4.605
4.975
4.358
4.067
4.170
4.136
4.260
2.588
(3.06%)
(2.83%)
9
Revenue
¥6.132B
3.33%
1.00×
Cost of revenue
¥4.293B
3.33%
1.00×
Operating expenses
¥1.149B
2.65%
0.94×
Cash and investments
16.29%
Spread over hurdle
(3.72%)