0.979
Revenue¥B
4.265
4.374
4.332
4.270
4.236
4.356
4.301
4.261
4.322
4.330
1.063
0.44%
0.35%
55
25.56
Revenue growth%
19.96
19.70
20.13
19.47
21.75
20.56
20.08
17.48
15.29
15.77
17.80
17.48
19.83
80
14.57
Gross margin%
15.62
14.37
12.98
12.53
12.03
9.53
10.34
13.06
11.88
10.25
8.06
10.34
12.28
71
8.92
Operating margin%
19.53
22.28
20.10
19.35
21.13
22.77
25.13
23.86
24.47
21.50
6.51
23.86
21.89
24
6.46
Net margin%
9.16
9.39
9.58
7.40
5.09
6.72
5.53
4.58
4.76
4.03
3.02
4.76
6.13
62
32.39
P/E ratio (avg)x
36.30
41.96
40.41
38.60
37.79
38.44
44.31
50.21
48.70
51.12
34.01
48.70
41.18
74
10.22
EV/EBITx
59.74
68.52
79.11
84.82
90.88
102.5
101.0
111.7
116.3
119.5
6.110
111.7
95.95
69
20.40
FCF yield (avg)%
4.63
5.70
5.70
5.43
7.67
7.86
9.56
8.45
9.05
11.86
7.50
9.05
7.77
21
4.77
FCF margin%
17.85
17.28
20.18
20.81
22.60
24.62
24.22
25.01
27.99
28.11
6.54
25.01
23.41
77
1.547
FCF / Net incomex
0.954
1.041
1.038
1.043
1.022
0.922
1.002
0.934
0.878
0.931
1.072
0.931
0.978
83
26.67
ROIC%
20.00
17.87
19.38
17.18
17.40
17.86
17.97
19.28
21.99
20.59
13.06
19.28
18.63
33
25.10
Return on equity%
20.63
21.00
21.67
22.35
24.90
22.06
23.45
26.43
27.13
28.72
2.81
26.43
22.90
23
18.95
Return on assets%
20.21
17.37
20.08
21.92
22.13
20.12
22.05
19.89
17.85
19.53
5.06
19.89
20.10
59
0.42
EPS¥
1.63
1.66
1.59
1.67
1.56
1.48
1.36
1.25
1.16
1.28
0.46
(3.86%)
(3.32%)
—
26.83
EPS growth%
22.36
25.16
24.52
23.62
22.30
19.73
18.36
20.80
22.39
20.27
4.12
20.27
22.33
24
0.67
Bookvalue per sh¥
2.03
2.02
2.32
2.37
2.57
2.74
2.76
2.57
2.88
2.96
2.26
2.90%
4.46%
—
2.64
FCF per share¥
2.16
2.38
2.49
2.36
2.63
2.79
2.78
2.95
3.21
3.64
2.46
6.71%
5.64%
—
0.98
Dividend per sh¥
3.28
3.42
3.31
3.96
3.99
3.92
4.68
5.54
6.13
6.99
1.14
11.87%
7.97%
—
4.04
Div yield (avg)%
12.96
12.80
13.47
11.18
9.22
11.14
13.09
13.36
14.62
11.89
5.23
13.09
12.88
50
23.60
Payout ratio%
20.33
20.35
21.81
19.94
18.85
21.50
24.41
23.42
23.77
25.68
18.78
23.77
21.65
52
0.553
Shares (diluted)B
0.627
0.703
0.755
0.728
0.767
0.782
0.800
0.907
0.919
1.023
0.553
5.92%
5.04%
80
9.98
Buyback yield%
7.22
8.07
9.59
9.18
10.36
12.17
13.56
11.07
10.73
9.59
4.92
11.07
9.97
63
1.220
D/E ratiox
2.290
2.557
2.757
3.116
3.471
3.198
3.128
3.488
3.683
4.044
0.698
3.488
3.163
28
0.413
Enterprise value¥B
4.396
4.381
4.193
4.164
4.194
3.791
3.950
4.100
3.682
4.041
2.584
(0.74%)
(1.20%)
56
3.410
LT debt¥B
3.418
3.335
3.542
4.032
3.983
4.046
3.939
3.883
3.761
4.055
3.515
0.36%
2.61%
53
Revenue
¥4.330B
0.35%
1.00×
Cost of revenue
¥2.676B
0.34%
1.00×
Operating expenses
¥870.1M
0.09%
0.98×
Cash and investments
16.76%
Spread over hurdle
(2.84%)