7.360
Revenue¥B
5.836
5.902
5.974
6.136
6.206
6.380
6.356
6.239
6.312
6.394
8.160
0.60%
1.15%
63
3.75
Revenue growth%
12.62
12.05
10.38
11.40
10.15
7.51
9.28
9.47
9.58
8.87
3.43
9.28
9.87
63
5.22
Gross margin%
22.85
23.65
24.09
25.46
28.10
26.47
27.96
30.59
30.64
28.34
17.73
28.34
27.21
30
21.07
Operating margin%
11.77
13.81
11.48
14.34
15.31
12.76
12.94
15.60
13.73
16.63
10.29
13.73
13.77
45
23.62
Net margin%
2.55
4.85
6.74
5.45
3.40
6.18
5.25
4.62
7.57
6.54
25.41
6.18
5.35
68
30.31
P/E ratio (avg)x
28.09
25.45
22.11
23.14
21.30
20.11
21.65
20.13
20.40
18.92
35.75
20.13
21.48
71
23.66
EV/EBITx
16.88
17.83
16.71
18.98
18.29
17.12
19.87
21.30
20.00
19.38
32.37
19.87
18.63
8
11.87
FCF yield (avg)%
9.15
11.07
9.01
6.35
3.40
4.92
6.30
9.10
11.59
11.63
11.16
9.10
9.06
88
28.10
FCF margin%
29.10
29.86
28.29
26.05
27.33
26.66
25.48
27.27
24.63
24.92
15.93
25.48
26.97
31
0.449
FCF / Net incomex
1.260
1.304
1.447
1.451
1.496
1.387
1.403
1.291
1.138
1.113
0.465
1.291
1.346
6
23.54
ROIC%
23.55
26.17
27.88
25.26
25.01
27.27
25.72
26.10
25.34
27.05
12.45
26.10
25.91
93
11.80
Return on equity%
2.05
4.35
3.79
4.85
5.62
5.34
7.68
8.26
8.18
5.76
4.59
7.68
5.48
30
11.29
Return on assets%
26.06
26.91
27.05
25.02
23.90
26.54
24.56
21.89
19.69
19.58
14.32
21.89
24.79
68
0.85
EPS¥
1.19
1.23
1.14
1.27
1.45
1.51
1.68
1.79
2.03
2.22
0.88
8.91%
5.30%
—
28.09
EPS growth%
16.83
18.15
21.04
20.50
17.81
20.43
19.02
19.47
20.02
21.17
10.57
20.02
19.74
84
0.61
Bookvalue per sh¥
1.49
1.57
1.87
2.24
2.34
2.62
2.62
2.64
2.86
3.41
2.13
7.83%
8.64%
—
1.36
FCF per share¥
2.05
1.94
1.89
2.01
2.08
1.95
2.05
2.14
2.21
2.05
1.55
(0.33%)
1.50%
—
1.75
Dividend per sh¥
0.41
0.43
0.48
0.47
0.48
0.49
0.51
0.52
0.55
0.50
0.49
0.89%
2.30%
—
26.88
Div yield (avg)%
11.26
12.81
10.58
11.87
11.65
9.55
7.98
6.38
4.16
5.39
11.81
6.38
10.06
11
3.78
Payout ratio%
12.07
11.24
12.85
11.50
8.51
8.60
10.84
10.48
13.06
14.62
13.24
10.84
11.37
23
2.346
Shares (diluted)B
2.126
1.971
1.810
1.613
1.405
1.385
1.301
1.336
1.347
1.185
2.296
(3.35%)
(5.19%)
90
8.26
Buyback yield%
6.49
9.32
8.47
5.63
3.91
2.74
1.36
4.01
4.36
4.79
18.47
4.01
4.58
72
1.735
D/E ratiox
2.108
2.308
2.207
2.559
3.040
3.568
3.999
4.178
4.922
5.373
0.973
4.178
3.304
56
4.915
Enterprise value¥B
5.951
6.182
6.338
5.936
6.368
7.238
7.949
8.166
8.196
9.156
1.641
7.53%
3.58%
11
1.100
LT debt¥B
3.724
3.559
3.347
3.539
3.209
3.499
3.638
3.504
3.073
3.353
0.705
0.88%
(2.59%)
12
Revenue
¥6.394B
1.15%
1.00×
Cost of revenue
¥4.161B
1.17%
1.00×
Operating expenses
¥1.578B
1.13%
1.00×
Goodwill & intangibles
18.54%
Cash and investments
18.12%
Spread over hurdle
49.12%