4.276
Revenue¥B
8.773
8.922
8.939
9.285
9.690
10.02
10.23
10.28
10.41
10.55
4.721
1.72%
2.29%
82
13.39
Revenue growth%
5.72
2.96
1.25
0.40
2.15
0.96
2.22
3.43
1.49
0.40
28.74
1.49
1.82
29
24.78
Gross margin%
22.48
22.63
22.84
25.54
24.62
25.03
22.84
24.83
23.00
25.19
9.80
24.83
23.81
88
20.33
Operating margin%
6.56
6.36
4.49
3.30
5.80
5.41
2.55
1.72
0.40
0.40
26.54
1.72
3.89
91
18.78
Net margin%
7.43
9.82
10.47
7.60
6.71
7.23
9.96
11.32
10.38
10.34
23.39
10.34
9.89
21
10.27
P/E ratio (avg)x
28.07
29.39
29.81
32.61
32.19
35.87
34.24
34.23
37.15
41.53
10.07
35.87
33.42
11
10.28
EV/EBITx
16.62
19.25
19.23
19.07
21.80
23.33
27.44
28.19
31.59
31.75
22.48
28.19
22.56
84
13.43
FCF yield (avg)%
18.90
20.25
19.01
21.10
23.01
20.73
22.85
24.05
22.98
21.98
15.29
22.85
21.54
52
25.90
FCF margin%
19.48
19.41
17.20
14.55
13.81
12.16
15.15
12.30
14.88
15.47
21.40
14.88
15.02
48
0.865
FCF / Net incomex
0.318
0.345
0.370
0.351
0.306
0.283
0.267
0.255
0.263
0.277
0.585
0.267
0.294
46
26.48
ROIC%
25.61
26.13
24.41
26.65
28.34
29.41
27.59
24.59
22.80
20.73
27.60
24.59
25.87
33
7.99
Return on equity%
13.03
10.21
12.13
12.28
11.55
12.54
11.59
9.41
8.17
9.12
28.56
9.41
11.57
37
5.73
Return on assets%
33.58
33.03
33.06
33.60
30.83
31.53
29.70
27.47
26.15
23.72
13.14
27.47
31.18
39
0.56
EPS¥
1.83
1.88
2.09
1.97
1.87
1.80
1.96
2.26
2.28
2.14
0.61
2.71%
2.94%
—
23.00
EPS growth%
29.20
30.61
31.39
28.56
31.14
32.07
29.73
28.23
28.28
30.64
5.30
29.73
30.17
51
0.44
Bookvalue per sh¥
1.96
2.17
2.10
2.38
2.61
2.54
2.60
2.88
3.04
3.55
0.56
6.35%
5.98%
—
0.65
FCF per share¥
1.18
1.32
1.38
1.34
1.43
1.60
1.55
1.79
1.95
2.13
0.77
8.30%
7.53%
—
1.40
Dividend per sh¥
1.61
1.55
1.75
1.80
1.91
2.07
1.95
2.08
2.08
2.03
0.41
1.17%
2.21%
—
3.45
Div yield (avg)%
6.60
5.16
6.98
6.73
7.93
8.76
9.00
11.92
10.59
9.23
15.16
9.23
8.35
27
14.83
Payout ratio%
20.25
20.76
19.50
16.95
14.53
16.77
18.00
17.87
19.42
16.95
4.50
17.87
17.94
52
2.429
Shares (diluted)B
2.329
2.505
2.608
2.544
2.379
2.373
2.333
2.603
2.801
3.101
2.451
5.44%
4.00%
42
2.43
Buyback yield%
23.60
24.08
23.50
24.67
24.83
23.02
20.52
20.81
23.68
26.12
8.50
23.02
23.64
48
1.720
D/E ratiox
0.773
0.792
0.823
0.904
0.955
0.922
0.857
0.818
0.903
0.803
1.107
0.857
0.840
84
8.913
Enterprise value¥B
1.481
1.631
1.868
1.900
2.097
2.117
2.069
2.105
2.132
2.305
2.616
1.91%
4.41%
41
10.76
LT debt¥B
3.046
3.120
3.223
3.269
3.378
3.310
3.444
3.275
3.183
3.403
4.264
0.15%
0.94%
82
Revenue
¥10.55B
2.29%
1.00×
Cost of revenue
¥7.290B
2.18%
0.99×
Operating expenses
¥1.219B
2.48%
1.02×
Cash and investments
13.82%
Spread over hurdle
26.80%