10.19
Revenue¥B
9.439
10.20
11.17
12.08
13.21
14.60
15.83
17.27
18.91
20.80
10.89
9.50%
9.16%
28
4.96
Revenue growth%
20.55
18.23
18.96
20.47
22.46
20.70
18.13
16.66
19.37
20.71
21.77
19.37
19.92
62
19.06
Gross margin%
18.64
18.41
20.65
23.13
23.84
23.21
25.59
26.04
26.80
24.38
25.99
25.59
23.52
8
13.36
Operating margin%
6.45
5.79
5.15
6.30
6.42
8.17
9.61
6.76
4.49
2.52
10.84
6.76
6.36
76
14.47
Net margin%
15.76
13.18
11.36
12.66
10.06
8.76
6.84
4.31
1.40
0.40
7.17
4.31
9.41
11
22.40
P/E ratio (avg)x
43.36
45.81
52.51
61.11
60.55
70.30
77.14
85.41
95.71
97.23
21.88
85.41
65.70
44
23.25
EV/EBITx
22.61
19.82
20.26
19.67
19.69
18.29
19.29
18.74
17.49
18.24
15.60
18.29
19.48
93
17.05
FCF yield (avg)%
4.41
5.67
8.63
10.45
8.84
10.87
12.11
12.73
15.18
14.22
4.18
12.73
10.66
67
27.32
FCF margin%
34.80
37.45
36.37
35.79
33.33
31.57
31.35
29.02
26.16
25.68
16.00
29.02
32.45
30
1.571
FCF / Net incomex
2.002
2.226
2.353
2.260
2.252
2.434
2.434
2.559
2.573
2.761
1.048
2.559
2.393
38
21.96
ROIC%
1.19
1.27
0.75
0.40
3.17
5.35
5.58
8.07
7.15
5.53
5.69
5.58
4.26
52
14.65
Return on equity%
25.86
28.76
26.91
25.25
27.80
27.06
25.40
23.99
26.53
27.15
28.58
26.53
26.72
11
10.93
Return on assets%
8.90
11.04
12.02
12.70
13.25
15.44
15.57
13.49
12.05
10.10
19.22
13.49
12.38
92
2.66
EPS¥
6.00
7.21
7.40
7.75
8.03
8.25
9.27
11.01
13.09
14.67
2.84
12.80%
10.74%
—
5.34
EPS growth%
28.09
25.68
23.79
25.38
22.73
20.09
20.63
20.50
17.82
18.91
7.96
20.09
21.68
24
2.42
Bookvalue per sh¥
2.85
3.32
3.95
4.03
4.12
4.10
4.96
5.79
6.26
7.19
4.06
11.81%
9.62%
—
8.90
FCF per share¥
5.56
6.02
6.70
7.31
7.10
7.61
7.18
7.46
8.73
9.50
4.26
5.98%
4.93%
—
1.52
Dividend per sh¥
9.71
9.59
11.22
11.85
14.25
16.06
18.94
19.91
21.92
24.40
8.92
11.35%
9.96%
—
3.39
Div yield (avg)%
30.54
28.71
28.60
30.52
30.07
28.77
29.66
27.88
27.20
27.03
24.41
27.88
28.74
61
6.36
Payout ratio%
21.42
22.37
19.56
19.85
22.83
21.30
23.58
24.82
25.77
23.04
14.00
23.58
22.60
13
2.171
Shares (diluted)B
3.978
3.892
3.995
4.545
4.858
5.887
6.766
8.190
8.299
9.947
2.178
15.41%
11.34%
75
20.28
Buyback yield%
17.72
20.69
18.73
16.35
17.75
18.48
15.63
14.17
13.93
14.82
19.16
14.82
17.03
73
1.144
D/E ratiox
1.026
1.014
1.019
0.970
1.060
1.201
1.151
1.228
1.221
1.293
1.764
1.221
1.105
20
17.19
Enterprise value¥B
17.75
16.04
16.70
16.70
16.54
15.31
14.32
14.56
14.53
15.12
12.77
(1.78%)
(1.94%)
42
20.46
LT debt¥B
18.49
17.45
18.67
20.71
23.77
22.25
22.73
24.86
28.62
29.61
11.20
4.49%
6.09%
40
Revenue
¥20.80B
9.16%
1.00×
Cost of revenue
¥14.21B
9.21%
1.00×
Operating expenses
¥2.686B
9.29%
1.01×
Cash and investments
14.86%
Spread over hurdle
(3.72%)