0.947
Revenue¥B
1.798
1.900
2.018
2.188
2.379
2.580
2.822
2.963
3.232
3.518
1.005
8.14%
7.83%
8
8.46
Revenue growth%
0.40
3.37
3.89
1.19
1.32
0.40
0.40
0.40
0.40
0.40
14.61
0.40
0.40
39
21.38
Gross margin%
23.60
20.93
21.17
20.76
21.45
20.08
20.58
19.60
20.94
21.65
10.55
20.58
20.94
25
2.60
Operating margin%
22.03
19.31
17.25
16.18
18.76
18.12
17.29
15.70
15.19
16.19
21.03
16.19
17.27
66
16.09
Net margin%
28.11
30.00
27.21
24.30
24.42
24.11
26.45
25.29
23.83
21.23
9.42
24.11
24.86
23
9.367
P/E ratio (avg)x
7.496
6.601
5.768
6.198
5.525
5.959
5.669
4.975
4.463
4.075
34.65
4.975
5.719
6
22.37
EV/EBITx
26.14
28.33
32.23
34.27
39.36
43.23
51.36
54.39
63.94
77.11
19.80
54.39
41.30
75
23.49
FCF yield (avg)%
27.67
26.20
23.82
23.35
25.66
23.19
20.49
22.57
24.25
24.02
29.09
23.19
23.92
70
20.71
FCF margin%
12.96
10.58
9.09
8.60
7.41
7.36
6.68
6.93
7.03
6.57
14.42
6.93
7.38
33
1.116
FCF / Net incomex
0.881
0.950
0.909
1.047
1.025
1.176
1.215
1.171
1.269
1.419
1.188
1.215
1.109
34
5.76
ROIC%
12.13
14.01
14.12
14.86
16.10
17.83
19.35
20.18
19.31
20.10
25.08
19.35
16.97
10
12.50
Return on equity%
26.48
27.72
25.50
24.57
22.39
25.30
24.72
25.46
23.85
24.75
26.11
24.75
25.03
49
19.37
Return on assets%
20.09
22.84
22.88
19.97
22.28
22.26
24.17
26.81
27.46
29.88
6.36
26.81
22.86
89
1.42
EPS¥
1.15
1.30
1.29
1.25
1.35
1.37
1.35
1.26
1.40
1.40
1.50
0.81%
1.24%
—
8.49
EPS growth%
29.10
26.66
25.83
25.11
26.37
23.87
22.74
25.44
22.72
21.70
25.08
22.74
25.28
89
1.61
Bookvalue per sh¥
0.42
0.39
0.41
0.44
0.40
0.39
0.39
0.38
0.34
0.37
0.90
(1.61%)
(2.47%)
—
0.55
FCF per share¥
0.78
0.81
0.83
0.73
0.64
0.57
0.58
0.56
0.48
0.41
0.90
(8.73%)
(7.18%)
—
1.39
Dividend per sh¥
0.90
0.88
0.85
0.88
0.83
0.88
0.88
0.97
0.96
1.04
1.52
4.45%
2.10%
—
28.25
Div yield (avg)%
16.73
14.67
16.01
15.62
18.54
16.51
15.93
14.83
14.17
14.11
19.50
14.83
15.77
20
19.35
Payout ratio%
32.12
29.84
30.48
31.44
32.17
30.63
30.54
31.89
32.47
31.14
29.55
31.14
31.29
65
0.668
Shares (diluted)B
1.051
1.014
1.048
1.199
1.298
1.365
1.465
1.731
1.882
2.178
0.673
10.90%
9.26%
18
27.26
Buyback yield%
22.23
23.88
20.99
23.71
21.96
21.13
23.04
21.11
23.20
24.73
24.09
23.04
22.64
52
0.898
D/E ratiox
1.133
1.262
1.352
1.505
1.394
1.263
1.436
1.479
1.549
1.638
0.498
1.479
1.415
75
2.393
Enterprise value¥B
2.235
2.136
2.060
2.235
2.542
2.673
3.114
2.980
3.461
3.822
0.259
8.50%
6.97%
50
2.500
LT debt¥B
1.648
1.504
1.611
1.667
1.569
1.676
1.776
1.960
2.090
2.141
0.516
6.42%
3.23%
85
Revenue
¥3.518B
7.83%
1.00×
Cost of revenue
¥1.797B
7.36%
0.96×
Operating expenses
¥572.0M
8.95%
1.11×
Goodwill & intangibles
21.66%
Cash and investments
19.03%
Return on capital
171.73%
Spread over hurdle
160.81%