2.455
Revenue¥B
6.092
6.198
6.522
6.829
7.068
7.486
7.939
8.347
8.726
9.102
2.700
5.19%
4.27%
50
4.60
Revenue growth%
23.42
25.56
24.24
22.29
22.80
21.95
23.84
22.08
22.63
20.88
13.89
22.08
22.72
36
20.88
Gross margin%
26.58
27.61
28.55
27.95
29.55
28.16
25.79
22.85
20.61
22.46
29.64
22.85
27.09
41
10.91
Operating margin%
11.67
12.09
10.99
11.39
13.06
10.14
7.31
5.63
5.10
7.24
27.77
7.24
10.56
15
4.88
Net margin%
8.85
6.06
7.73
10.05
12.32
9.88
8.02
8.12
5.29
5.75
6.14
8.02
8.07
12
29.72
P/E ratio (avg)x
8.609
8.148
7.253
7.055
7.135
6.884
6.649
7.045
6.912
6.993
30.09
6.912
7.050
29
23.84
EV/EBITx
39.80
40.24
46.81
55.68
54.42
58.47
61.76
72.44
73.54
79.09
35.41
72.44
57.07
69
20.73
FCF yield (avg)%
19.52
16.96
14.12
16.30
13.73
14.03
12.23
11.69
13.39
10.65
18.17
12.23
13.88
15
13.13
FCF margin%
0.40
1.50
1.55
2.61
3.95
2.62
0.40
0.40
0.40
3.20
13.85
0.40
1.52
57
0.422
FCF / Net incomex
1.230
1.419
1.632
1.781
1.851
1.873
1.951
2.214
2.140
2.265
1.445
2.140
1.862
72
16.37
ROIC%
32.47
31.38
33.36
33.07
31.47
28.77
26.16
29.13
30.12
29.54
14.81
29.13
30.75
94
22.50
Return on equity%
27.36
28.14
26.25
28.60
28.55
30.72
31.42
31.38
31.35
33.22
23.26
31.38
29.66
36
19.67
Return on assets%
20.51
19.10
21.04
18.90
20.21
19.96
17.20
14.69
14.69
12.33
20.80
14.69
19.00
16
2.78
EPS¥
5.76
5.69
5.62
6.43
6.98
7.26
7.77
7.92
7.58
8.10
3.08
3.04%
4.96%
—
23.07
EPS growth%
9.91
7.09
5.57
8.23
5.54
5.36
4.89
5.96
8.46
10.89
4.74
5.96
6.52
44
1.97
Bookvalue per sh¥
7.17
6.80
7.27
6.74
6.96
7.82
7.79
7.37
8.42
8.29
5.53
3.56%
1.82%
—
6.22
FCF per share¥
2.90
3.00
3.03
3.34
3.35
3.21
3.36
3.50
3.73
3.59
6.88
1.37%
2.74%
—
8.75
Dividend per sh¥
5.45
5.03
5.09
4.89
5.28
5.80
5.50
5.30
5.07
4.67
4.47
(2.43%)
(1.84%)
—
22.93
Div yield (avg)%
18.48
20.77
23.27
20.75
21.71
20.76
21.57
20.86
22.09
21.96
29.32
21.57
21.21
60
8.21
Payout ratio%
4.73
3.02
5.31
5.75
5.67
4.42
2.38
0.74
3.04
2.63
18.71
2.63
3.73
69
0.857
Shares (diluted)B
1.051
1.000
1.003
1.138
1.119
1.142
1.105
1.282
1.466
1.425
0.868
4.96%
2.36%
70
22.61
Buyback yield%
12.57
13.02
12.24
13.93
15.16
14.37
15.86
16.84
15.28
12.83
16.66
15.28
14.15
75
1.356
D/E ratiox
0.218
0.205
0.206
0.189
0.203
0.227
0.201
0.216
0.199
0.184
1.659
0.201
0.204
82
10.66
Enterprise value¥B
8.519
8.878
10.10
11.04
10.31
10.16
11.23
11.35
12.04
12.49
2.296
3.92%
3.13%
90
3.676
LT debt¥B
4.453
5.070
5.189
5.531
5.831
6.633
7.630
7.556
8.817
9.720
4.753
10.76%
8.63%
49
Revenue
¥9.102B
4.27%
1.00×
Cost of revenue
¥4.995B
4.36%
1.01×
Operating expenses
¥1.952B
4.29%
1.00×
Cash and investments
16.97%
Goodwill & intangibles
14.61%
Spread over hurdle
18.94%