3.598
Revenue¥B
2.938
3.151
3.371
3.649
3.950
4.349
4.648
5.015
5.344
5.692
3.938
7.58%
7.87%
61
23.48
Revenue growth%
16.38
15.39
15.96
17.85
19.64
17.95
17.77
16.69
19.36
21.31
5.00
17.95
17.81
18
20.34
Gross margin%
8.49
7.30
6.94
6.52
3.97
1.56
0.59
0.40
1.73
2.28
16.89
1.56
3.12
64
9.75
Operating margin%
9.91
12.04
10.89
12.57
14.78
16.05
17.64
19.52
21.58
20.72
22.09
19.52
15.41
84
17.31
Net margin%
7.36
9.64
10.49
10.73
10.87
10.99
9.76
6.97
6.80
7.65
25.85
7.65
9.70
50
7.543
P/E ratio (avg)x
24.36
23.88
26.96
27.76
29.88
30.01
34.32
37.58
37.78
41.00
31.39
37.58
29.95
15
11.23
EV/EBITx
15.63
14.03
14.68
14.25
12.85
14.19
14.15
12.64
12.92
14.52
20.38
14.15
14.17
6
10.37
FCF yield (avg)%
16.49
18.84
16.43
16.15
16.04
17.53
15.73
15.17
15.20
16.36
6.41
15.73
16.25
55
11.07
FCF margin%
0.40
0.98
1.69
0.40
0.41
0.40
0.40
2.75
1.11
0.40
24.40
0.40
0.40
27
1.321
FCF / Net incomex
1.914
2.242
2.229
2.468
2.424
2.570
3.016
3.353
3.699
3.764
1.486
3.353
2.519
86
20.15
ROIC%
28.26
28.37
29.49
27.02
28.56
27.96
26.08
24.99
23.43
21.36
2.97
24.99
27.49
45
20.60
Return on equity%
17.90
18.01
15.97
13.35
13.31
15.60
18.34
19.32
18.51
19.06
3.80
18.51
17.95
48
13.12
Return on assets%
3.00
4.33
3.62
2.05
0.40
0.40
0.40
0.40
1.75
0.40
2.52
0.40
1.08
87
3.60
EPS¥
4.13
3.99
4.19
3.98
3.47
3.57
3.75
3.74
3.62
3.63
3.73
0.91%
(0.48%)
—
24.08
EPS growth%
22.11
21.72
22.95
21.53
18.98
16.19
17.79
15.18
12.34
13.50
17.94
15.18
18.39
93
2.52
Bookvalue per sh¥
1.70
1.71
1.65
1.73
1.71
1.65
1.73
1.57
1.72
1.86
2.04
1.74%
2.22%
—
1.16
FCF per share¥
0.81
0.81
0.74
0.68
0.70
0.65
0.67
0.72
0.65
0.72
2.23
0.37%
(2.21%)
—
0.56
Dividend per sh¥
2.47
2.53
2.55
2.86
2.93
2.89
2.97
3.26
3.00
2.99
2.44
0.46%
0.99%
—
28.60
Div yield (avg)%
19.69
16.92
14.16
12.34
10.65
8.06
5.28
3.29
3.35
3.63
14.66
3.63
9.36
92
18.14
Payout ratio%
31.52
29.12
26.94
26.76
23.83
21.10
18.54
19.77
22.53
20.23
25.45
20.23
23.18
75
0.575
Shares (diluted)B
0.752
0.823
0.851
0.863
0.851
0.912
0.841
0.827
0.924
1.054
0.591
4.36%
4.61%
6
15.87
Buyback yield%
26.58
26.25
28.96
31.17
30.61
31.20
30.94
31.28
33.17
31.07
17.94
31.20
31.00
46
1.764
D/E ratiox
1.159
1.096
1.229
1.126
1.114
1.220
1.345
1.454
1.640
1.536
1.686
1.454
1.224
13
3.237
Enterprise value¥B
4.923
5.497
5.413
5.631
6.237
5.803
6.569
6.375
6.362
7.113
4.366
2.66%
4.82%
22
0.484
LT debt¥B
1.408
1.466
1.528
1.581
1.723
1.839
1.697
1.841
2.058
1.971
2.469
2.73%
3.78%
66
Revenue
¥5.692B
7.87%
1.00×
Cost of revenue
¥3.919B
7.69%
0.98×
Operating expenses
¥1.038B
8.06%
1.02×
Cash and investments
17.56%
Spread over hurdle
(2.79%)