2.620
Revenue¥B
2.319
2.376
2.411
2.366
2.359
2.377
2.425
2.387
2.395
2.467
2.701
0.90%
0.71%
70
27.91
Revenue growth%
9.39
10.94
11.95
9.36
12.16
14.97
17.58
20.30
22.71
20.82
28.92
20.30
13.56
76
14.33
Gross margin%
10.88
12.95
11.92
12.67
12.09
12.54
10.14
8.74
10.58
8.02
9.77
10.14
11.40
88
13.20
Operating margin%
6.41
5.87
4.50
1.97
1.95
4.37
3.85
3.57
6.25
4.78
25.69
4.37
4.43
61
5.05
Net margin%
6.17
8.02
8.88
6.97
5.56
7.76
10.41
10.98
11.85
14.36
25.06
10.98
8.45
23
27.70
P/E ratio (avg)x
31.63
36.78
43.08
42.34
46.44
47.79
54.32
62.10
61.72
67.75
34.94
61.72
47.12
94
30.77
EV/EBITx
8.073
7.698
7.623
7.428
7.020
6.933
7.225
7.258
6.836
5.883
9.535
6.933
7.242
39
19.11
FCF yield (avg)%
7.21
5.94
7.11
5.25
7.35
8.67
10.35
11.33
12.03
12.08
5.00
11.33
8.01
75
14.92
FCF margin%
0.40
0.40
2.70
2.66
0.64
2.94
2.04
2.77
4.87
6.80
4.16
2.94
2.68
12
1.091
FCF / Net incomex
1.903
2.089
2.225
2.646
2.980
3.505
4.088
4.726
4.729
5.287
1.093
4.726
3.243
79
27.94
ROIC%
17.90
17.21
16.56
15.11
14.44
12.00
10.33
8.01
6.91
4.93
28.08
8.01
13.22
29
26.11
Return on equity%
32.53
32.36
30.12
32.29
32.37
34.97
32.80
34.05
32.23
34.88
4.59
34.05
32.45
43
6.97
Return on assets%
29.70
28.56
25.66
27.82
24.94
25.00
22.86
21.24
23.81
22.82
19.92
22.86
24.97
28
2.40
EPS¥
2.52
2.40
2.70
2.58
2.92
3.37
3.55
4.02
3.97
4.53
2.58
9.19%
6.23%
—
27.09
EPS growth%
17.19
17.35
16.10
18.70
19.46
16.82
18.05
18.29
18.60
19.49
8.30
18.29
18.17
61
1.08
Bookvalue per sh¥
3.29
3.56
3.97
4.41
5.14
5.95
5.95
6.43
7.52
7.79
1.17
8.66%
10.39%
—
0.86
FCF per share¥
1.98
2.01
2.19
2.23
2.28
2.51
2.63
2.59
3.00
3.10
0.46
6.34%
6.04%
—
2.22
Dividend per sh¥
1.00
1.07
0.94
0.84
0.83
0.75
0.80
0.74
0.64
0.60
2.31
(6.26%)
(5.96%)
—
22.05
Div yield (avg)%
29.58
29.20
30.68
30.53
31.42
33.27
33.09
32.23
32.65
34.39
26.88
33.09
31.83
69
13.10
Payout ratio%
7.93
9.36
8.96
9.39
9.64
6.78
9.22
11.38
13.23
10.64
18.84
10.64
9.38
21
1.134
Shares (diluted)B
1.286
1.402
1.541
1.542
1.746
1.968
2.116
2.100
2.326
2.123
1.134
3.99%
4.92%
58
21.12
Buyback yield%
18.57
20.55
19.33
17.75
15.90
18.09
17.12
18.41
16.09
17.32
11.10
17.32
17.92
72
1.308
D/E ratiox
1.395
1.482
1.427
1.577
1.707
1.850
2.113
2.431
2.375
2.331
0.537
2.331
1.779
24
0.937
Enterprise value¥B
0.201
0.193
0.195
0.193
0.196
0.203
0.181
0.204
0.193
0.218
1.468
2.08%
2.06%
34
2.502
LT debt¥B
3.072
3.292
2.985
2.938
3.248
3.492
3.261
2.957
2.716
2.900
1.199
(2.25%)
(0.55%)
57
Revenue
¥2.467B
0.71%
1.00×
Cost of revenue
¥1.685B
0.52%
0.98×
Operating expenses
¥514.4M
1.07%
1.04×
Cash and investments
16.71%
Goodwill & intangibles
15.90%
Spread over hurdle
10.93%