7.657
Revenue¥B
5.452
5.705
6.068
6.292
6.598
6.832
7.170
7.410
8.009
8.298
8.420
4.69%
5.13%
8
6.61
Revenue growth%
12.19
9.57
9.89
7.61
8.18
6.00
7.60
7.22
8.28
7.08
9.76
7.22
7.90
32
27.75
Gross margin%
17.92
19.04
19.65
21.83
23.46
21.64
23.32
25.24
24.83
23.27
6.05
23.32
22.55
87
7.62
Operating margin%
31.75
29.30
28.90
29.66
31.96
32.05
30.82
30.14
28.06
27.49
6.21
30.14
29.90
55
5.35
Net margin%
19.13
17.83
15.30
17.34
16.95
19.45
16.89
17.20
14.35
13.18
16.86
16.89
17.07
92
26.74
P/E ratio (avg)x
37.97
40.02
44.63
43.43
44.14
46.93
45.99
42.11
46.17
44.38
36.64
45.99
44.26
23
28.60
EV/EBITx
18.25
17.65
16.53
17.52
15.51
15.99
17.32
15.41
14.39
14.92
9.893
15.41
16.26
95
8.99
FCF yield (avg)%
10.85
13.35
10.44
13.43
13.58
11.99
13.82
13.62
10.85
7.95
20.13
11.99
12.67
13
8.10
FCF margin%
11.73
10.41
10.26
11.12
9.39
11.88
12.32
12.02
9.91
12.39
16.95
12.02
11.42
68
1.005
FCF / Net incomex
1.496
1.615
1.672
1.585
1.608
1.570
1.376
1.285
1.268
1.283
1.355
1.285
1.533
69
6.02
ROIC%
14.32
12.58
13.48
16.20
13.97
16.57
14.33
15.26
16.00
15.77
22.74
15.77
14.80
61
26.92
Return on equity%
6.83
6.38
7.83
6.12
7.14
5.69
5.75
5.89
6.54
3.56
10.01
5.75
6.25
14
29.87
Return on assets%
24.60
25.01
25.94
23.17
20.90
19.17
18.85
20.22
18.69
19.92
21.94
19.17
20.56
37
0.42
EPS¥
0.12
0.13
0.15
0.15
0.16
0.14
0.15
0.17
0.16
0.15
0.44
(0.40%)
2.23%
—
26.72
EPS growth%
2.62
0.93
3.11
2.59
0.62
0.40
2.79
4.21
1.80
1.29
11.41
1.80
2.19
74
0.57
Bookvalue per sh¥
0.64
0.64
0.74
0.75
0.85
0.98
1.01
1.15
1.32
1.45
0.33
11.32%
9.88%
—
0.17
FCF per share¥
0.24
0.25
0.25
0.28
0.31
0.31
0.36
0.35
0.40
0.47
0.28
8.32%
7.87%
—
0.19
Dividend per sh¥
0.47
0.52
0.56
0.53
0.51
0.57
0.62
0.67
0.66
0.61
0.39
3.73%
2.77%
—
29.46
Div yield (avg)%
14.82
16.48
19.20
21.22
23.88
24.18
25.80
25.13
27.70
27.35
17.43
25.80
24.03
56
14.22
Payout ratio%
28.10
26.01
27.24
24.90
23.73
21.37
20.68
21.43
21.55
18.69
22.15
21.37
22.64
28
3.849
Shares (diluted)B
5.207
6.054
6.295
6.097
7.149
7.841
9.336
9.588
10.78
12.81
3.766
12.38%
9.66%
36
4.20
Buyback yield%
18.13
20.09
21.39
20.61
17.96
18.71
16.07
18.56
20.17
18.85
27.80
18.71
18.78
29
0.391
D/E ratiox
1.385
1.240
1.341
1.438
1.513
1.438
1.359
1.257
1.288
1.143
0.825
1.288
1.350
11
6.229
Enterprise value¥B
0.806
0.875
0.876
0.826
0.831
0.836
0.915
0.927
0.883
0.902
3.869
1.64%
0.59%
83
5.145
LT debt¥B
5.090
5.612
6.337
5.790
5.826
5.619
5.415
5.944
6.689
6.733
0.412
2.94%
2.17%
75
Revenue
¥8.298B
5.13%
1.00×
Cost of revenue
¥3.848B
4.78%
0.97×
Operating expenses
¥1.586B
5.81%
1.07×
Goodwill & intangibles
16.87%
Cash and investments
16.09%
Spread over hurdle
45.02%