5.707
Revenue¥B
5.783
6.227
6.597
7.087
7.680
8.252
8.662
9.124
9.855
10.60
6.337
6.66%
6.76%
7
5.52
Revenue growth%
29.76
26.82
24.69
27.52
30.30
28.94
26.46
28.56
28.09
25.91
21.14
28.09
27.80
64
7.82
Gross margin%
4.46
3.35
2.04
2.48
4.98
4.79
3.30
5.53
3.29
3.35
6.11
3.35
3.35
18
9.99
Operating margin%
20.35
21.89
21.50
21.71
20.91
21.14
20.52
20.21
21.33
20.60
25.14
20.60
21.02
65
6.13
Net margin%
12.33
12.46
10.79
13.15
13.21
15.16
12.57
15.36
12.42
14.56
11.80
14.56
12.86
92
28.35
P/E ratio (avg)x
26.90
24.36
23.66
25.93
28.50
25.68
25.97
22.66
23.21
24.79
12.39
24.79
25.23
80
30.44
EV/EBITx
5.570
5.301
5.431
5.819
5.886
5.065
5.457
5.046
4.544
4.971
7.888
5.046
5.366
44
8.81
FCF yield (avg)%
15.21
16.42
16.11
18.36
17.63
18.24
17.97
17.03
17.00
18.45
4.98
17.97
17.33
6
28.07
FCF margin%
27.43
29.45
28.28
29.10
31.35
32.00
29.01
30.01
32.14
30.36
9.37
30.36
29.73
11
1.159
FCF / Net incomex
0.549
0.634
0.707
0.755
0.756
0.748
0.784
0.879
0.959
1.043
1.675
0.879
0.756
12
7.88
ROIC%
13.27
16.18
14.50
16.52
13.75
12.65
9.74
7.11
6.01
7.98
10.24
7.98
12.96
20
13.00
Return on equity%
12.85
10.10
12.28
10.96
11.92
12.17
9.68
10.26
9.07
11.52
15.60
10.26
11.24
79
24.90
Return on assets%
8.46
6.09
5.92
7.69
5.69
6.70
7.57
8.60
6.56
4.12
6.21
6.70
6.63
51
0.79
EPS¥
2.98
3.06
2.96
2.87
2.66
2.80
2.88
2.78
2.41
2.11
0.82
(4.48%)
(3.32%)
—
27.77
EPS growth%
25.22
28.10
28.79
31.64
28.99
30.31
31.51
29.74
29.55
30.27
6.43
30.27
29.65
61
1.23
Bookvalue per sh¥
1.77
1.72
1.85
1.86
1.93
2.09
1.99
2.09
2.09
2.07
1.43
1.36%
0.44%
—
2.02
FCF per share¥
2.04
1.88
2.07
2.25
2.05
2.05
2.02
1.90
2.08
2.14
2.32
0.81%
0.47%
—
3.08
Dividend per sh¥
2.80
2.95
2.86
2.65
2.73
2.80
2.69
2.89
2.72
2.61
1.14
(0.86%)
(1.62%)
—
8.13
Div yield (avg)%
29.35
32.23
33.02
32.91
30.81
28.24
27.26
28.06
27.07
25.09
22.26
27.26
28.79
59
22.38
Payout ratio%
30.29
30.63
31.28
32.39
30.85
32.00
30.92
32.99
31.21
33.04
16.45
32.00
31.24
75
0.614
Shares (diluted)B
0.681
0.684
0.775
0.887
0.970
1.058
1.166
1.171
1.157
1.225
0.624
4.78%
6.41%
52
18.89
Buyback yield%
22.67
25.19
22.23
25.06
24.43
24.52
22.43
23.50
22.97
21.20
21.16
22.97
23.23
79
1.359
D/E ratiox
0.851
0.908
0.888
0.848
0.901
0.963
1.101
1.162
1.132
1.270
1.066
1.132
0.936
76
1.512
Enterprise value¥B
3.332
3.011
2.909
2.646
2.882
2.995
2.883
3.231
3.143
3.244
6.248
2.39%
(0.83%)
6
7.840
LT debt¥B
0.778
0.801
0.809
0.905
0.914
1.010
1.067
1.054
1.065
1.139
1.038
4.49%
3.65%
24
Revenue
¥10.60B
6.76%
1.00×
Cost of revenue
¥7.422B
6.76%
1.00×
Operating expenses
¥2.127B
6.33%
0.96×
Goodwill & intangibles
20.36%
Cash and investments
16.79%
Spread over hurdle
(1.16%)