0.881
Revenue¥B
5.275
5.535
5.859
5.996
6.426
6.761
7.078
7.577
8.030
8.281
0.914
5.20%
5.01%
30
16.53
Revenue growth%
16.38
15.71
13.14
15.93
16.88
19.70
16.84
15.29
15.00
15.07
6.43
15.29
15.82
60
20.32
Gross margin%
20.06
20.00
18.31
15.52
13.42
11.82
10.19
7.57
6.24
8.76
2.53
8.76
12.62
6
23.96
Operating margin%
30.03
32.77
32.03
33.59
33.96
34.43
33.86
35.66
35.26
35.34
13.88
35.26
33.91
29
23.39
Net margin%
16.10
13.14
14.45
16.88
13.89
13.54
11.74
10.10
10.45
12.02
6.00
11.74
13.34
87
10.14
P/E ratio (avg)x
47.56
46.15
47.67
49.38
58.21
56.44
55.89
65.73
63.88
69.00
17.47
63.88
56.16
13
10.43
EV/EBITx
32.26
28.94
27.98
28.14
30.77
26.90
25.39
25.02
25.81
26.76
21.35
25.81
27.44
35
24.28
FCF yield (avg)%
5.84
4.18
5.54
5.68
6.03
3.81
5.10
6.79
5.32
3.64
27.10
5.10
5.43
11
11.10
FCF margin%
14.59
11.97
14.44
16.74
17.97
20.40
20.71
22.25
23.65
26.13
3.26
22.25
19.18
39
0.289
FCF / Net incomex
2.519
2.480
2.422
2.505
2.554
3.059
3.377
3.622
3.978
4.547
0.285
3.622
2.806
81
20.23
ROIC%
26.93
24.88
23.00
22.38
23.07
20.94
20.20
17.45
19.94
17.17
3.92
19.94
21.66
64
7.63
Return on equity%
12.43
11.72
11.34
13.42
15.15
15.69
13.67
13.31
13.68
15.83
12.55
13.68
13.55
79
12.69
Return on assets%
24.69
21.73
21.37
23.18
24.38
22.00
20.40
21.84
22.96
20.26
3.46
21.84
21.92
25
3.45
EPS¥
1.23
1.29
1.33
1.42
1.35
1.29
1.36
1.49
1.57
1.70
3.72
4.71%
3.72%
—
11.44
EPS growth%
13.54
16.33
13.39
15.99
14.39
13.10
14.72
15.55
13.98
15.49
23.45
14.72
14.56
16
2.68
Bookvalue per sh¥
1.51
1.46
1.53
1.51
1.55
1.64
1.60
1.57
1.51
1.59
2.16
0.58%
1.53%
—
2.10
FCF per share¥
2.36
2.39
2.48
2.96
2.90
3.18
3.27
3.55
3.78
3.90
2.75
6.11%
6.93%
—
3.39
Dividend per sh¥
2.90
2.75
3.00
3.26
3.02
3.27
3.38
3.74
3.87
3.60
2.96
3.53%
3.21%
—
23.45
Div yield (avg)%
13.08
15.76
17.96
20.11
17.43
16.83
18.54
20.60
21.15
20.45
4.13
20.45
18.25
25
27.46
Payout ratio%
5.47
5.66
3.34
1.12
3.45
1.76
3.01
4.30
2.92
4.12
3.69
3.01
3.39
25
0.466
Shares (diluted)B
0.785
0.785
0.875
0.870
1.042
1.182
1.360
1.557
1.658
1.672
0.464
9.92%
9.47%
32
26.63
Buyback yield%
16.85
14.21
12.12
13.25
13.44
14.45
15.59
17.35
19.75
21.69
8.18
17.35
15.02
44
0.576
D/E ratiox
1.506
1.362
1.502
1.532
1.400
1.339
1.336
1.191
1.186
1.078
0.162
1.191
1.351
36
5.707
Enterprise value¥B
3.059
2.740
2.333
2.296
2.109
2.102
2.103
1.929
1.966
1.668
5.168
(4.58%)
(6.88%)
25
1.549
LT debt¥B
1.075
1.231
1.392
1.480
1.504
1.663
1.853
1.951
1.914
1.980
2.943
5.65%
6.50%
89
Revenue
¥8.281B
5.01%
1.00×
Cost of revenue
¥5.551B
5.27%
1.03×
Operating expenses
¥1.401B
5.08%
1.01×
Cash and investments
16.53%
Spread over hurdle
56.10%