1.125
Revenue¥B
2.730
2.704
2.657
2.636
2.680
2.692
2.671
2.658
2.628
2.577
1.181
(0.78%)
(0.73%)
87
21.58
Revenue growth%
6.77
7.53
7.07
6.06
7.26
5.97
4.80
5.42
2.97
4.09
17.54
4.80
6.02
74
26.95
Gross margin%
8.66
6.74
4.40
7.15
4.63
7.41
8.17
9.51
10.36
12.50
9.40
9.51
7.79
28
11.81
Operating margin%
33.64
35.37
37.85
39.65
41.89
42.76
40.37
40.51
37.57
35.60
8.10
40.37
38.75
42
26.59
Net margin%
17.60
18.61
17.68
18.54
17.27
14.44
14.42
13.50
16.08
15.30
15.99
14.44
16.67
95
17.74
P/E ratio (avg)x
5.291
5.572
5.284
4.814
5.290
5.588
5.689
5.979
5.236
4.926
25.29
5.588
5.291
82
23.27
EV/EBITx
26.60
22.59
19.71
20.52
17.74
18.98
20.30
17.79
18.78
17.45
25.61
18.78
19.34
9
4.11
FCF yield (avg)%
25.80
24.26
21.74
24.47
25.87
25.65
23.89
24.79
24.24
25.98
27.25
24.79
24.63
31
8.21
FCF margin%
11.08
11.61
9.25
8.96
6.78
5.77
4.53
6.00
4.49
3.50
27.82
4.53
6.39
25
0.437
FCF / Net incomex
0.935
0.894
0.801
0.779
0.707
0.655
0.631
0.668
0.620
0.628
0.786
0.631
0.687
92
14.42
ROIC%
11.39
10.47
13.45
10.88
10.87
13.24
13.55
14.12
12.33
14.70
14.81
13.55
12.78
91
4.17
Return on equity%
15.48
13.03
13.75
11.59
9.27
7.64
9.96
8.58
8.22
7.52
4.44
8.22
9.61
90
12.43
Return on assets%
29.54
29.62
30.92
32.11
31.45
30.65
27.66
26.27
26.22
27.74
5.55
27.66
29.58
57
1.33
EPS¥
0.90
0.85
0.94
0.93
1.00
1.00
1.06
0.96
0.94
0.95
1.43
(1.00%)
(0.14%)
—
6.86
EPS growth%
15.86
18.15
20.75
22.53
24.34
25.32
27.57
24.96
25.79
26.69
11.58
25.79
24.65
71
1.90
Bookvalue per sh¥
2.25
2.19
2.20
2.13
2.36
2.63
2.78
2.63
2.84
3.04
1.91
5.19%
3.66%
—
2.51
FCF per share¥
1.74
1.86
1.88
1.96
2.03
2.07
2.13
2.19
2.55
2.46
2.58
3.98%
3.94%
—
0.48
Dividend per sh¥
3.93
4.00
4.09
4.27
4.30
4.19
4.21
4.06
3.82
4.07
2.52
(1.08%)
1.28%
—
16.34
Div yield (avg)%
5.24
6.80
7.49
7.60
7.17
7.26
10.19
11.10
8.74
10.22
13.80
10.19
7.54
31
2.29
Payout ratio%
11.89
13.86
13.08
14.31
16.43
14.85
17.77
14.78
13.47
12.48
13.47
14.78
14.08
69
0.881
Shares (diluted)B
1.054
0.963
1.006
1.052
0.983
1.091
1.097
0.968
1.061
1.139
0.852
2.98%
1.46%
94
22.81
Buyback yield%
30.53
31.71
31.68
31.09
31.37
32.06
33.44
31.57
32.51
35.25
20.50
32.51
31.69
9
0.936
D/E ratiox
1.012
1.031
0.930
0.952
1.001
1.086
1.139
1.188
1.205
1.149
1.782
1.149
1.059
34
1.278
Enterprise value¥B
0.237
0.207
0.212
0.184
0.195
0.207
0.221
0.217
0.183
0.183
2.047
(1.31%)
(2.36%)
66
1.740
LT debt¥B
2.048
2.156
2.400
2.586
2.681
2.916
2.912
2.895
3.395
3.458
0.948
5.22%
6.48%
20
Revenue
¥2.577B
(0.73%)
1.00×
Cost of revenue
¥1.388B
(0.68%)
1.00×
Operating expenses
¥320.4M
(0.13%)
1.06×
Cash and investments
17.49%
Property and equipment
15.63%
Spread over hurdle
79.84%