1.257
Revenue¥B
2.421
2.401
2.409
2.461
2.414
2.422
2.456
2.429
2.463
2.509
1.397
0.77%
0.61%
11
3.82
Revenue growth%
12.44
10.16
9.69
7.25
8.61
9.92
8.48
7.14
7.66
9.48
11.28
8.48
9.05
69
3.41
Gross margin%
6.33
4.10
4.27
2.12
3.19
3.54
1.40
0.78
2.69
1.47
5.04
1.47
2.94
69
14.90
Operating margin%
15.59
15.05
13.24
16.12
18.03
17.61
14.85
12.41
13.76
13.96
29.82
13.96
14.95
55
20.19
Net margin%
27.31
25.14
25.41
27.15
26.32
28.15
29.05
32.00
34.00
34.74
14.85
32.00
27.73
27
27.90
P/E ratio (avg)x
11.14
12.33
12.92
13.06
11.87
11.34
10.60
10.57
9.651
10.29
32.17
10.57
11.24
61
15.84
EV/EBITx
21.97
21.45
21.23
23.24
21.00
21.91
21.51
21.11
20.81
23.09
27.34
21.51
21.48
78
6.71
FCF yield (avg)%
21.91
20.25
18.80
19.35
20.91
19.27
21.71
19.52
17.95
16.17
20.15
19.27
19.43
77
5.32
FCF margin%
7.52
5.88
6.29
6.96
4.54
3.23
2.15
2.80
0.40
0.40
5.07
2.15
3.88
70
0.894
FCF / Net incomex
0.626
0.670
0.708
0.837
0.899
1.073
1.285
1.303
1.521
1.811
1.788
1.303
0.986
37
3.88
ROIC%
33.97
32.62
31.13
28.45
28.64
30.66
31.17
31.86
29.75
29.50
10.29
30.66
30.90
10
14.67
Return on equity%
11.21
8.88
10.72
11.20
10.36
10.56
8.32
6.86
4.07
1.12
27.12
6.86
9.62
63
2.17
Return on assets%
33.50
36.49
34.41
34.11
31.67
34.19
31.97
29.35
29.10
30.84
4.52
30.84
32.73
89
1.73
EPS¥
2.82
3.31
3.68
3.77
4.29
4.73
4.90
4.85
4.58
5.29
1.82
4.26%
8.24%
—
13.58
EPS growth%
31.25
30.89
28.08
27.05
24.37
23.14
20.60
22.40
20.12
22.29
21.06
22.29
23.75
23
1.42
Bookvalue per sh¥
0.94
0.87
0.84
0.79
0.85
0.96
0.91
0.99
0.89
0.82
0.42
(0.71%)
(1.45%)
—
0.60
FCF per share¥
2.76
2.74
3.23
3.45
3.50
3.87
4.16
4.54
4.61
5.17
1.59
8.12%
6.56%
—
1.62
Dividend per sh¥
1.14
1.07
1.01
1.00
0.90
0.92
0.91
0.87
0.91
0.94
1.47
1.00%
(3.18%)
—
6.38
Div yield (avg)%
31.02
29.34
26.45
28.50
28.77
31.73
29.96
27.41
29.74
30.04
26.90
29.96
29.54
23
18.42
Payout ratio%
27.24
29.00
28.44
27.89
24.91
26.03
25.45
24.11
21.90
19.56
7.83
24.11
25.74
9
0.782
Shares (diluted)B
1.495
1.605
1.644
1.672
1.860
2.177
2.409
2.926
3.525
3.606
0.815
14.16%
10.30%
54
17.94
Buyback yield%
9.61
7.51
9.18
8.46
5.47
5.49
2.75
4.74
6.33
6.63
20.67
5.49
6.48
25
1.130
D/E ratiox
1.379
1.358
1.466
1.385
1.388
1.450
1.539
1.547
1.681
1.859
0.405
1.547
1.458
39
1.528
Enterprise value¥B
1.877
1.863
1.919
2.060
2.210
2.129
2.248
2.559
2.363
2.296
0.943
0.77%
2.24%
82
1.115
LT debt¥B
1.592
1.725
1.906
1.910
2.070
2.159
2.311
2.402
2.260
2.073
1.150
0.02%
3.38%
87
Revenue
¥2.509B
0.61%
1.00×
Cost of revenue
¥1.661B
0.73%
1.01×
Operating expenses
¥500.9M
0.29%
0.97×
Cash and investments
21.13%
Goodwill & intangibles
14.85%
Spread over hurdle
(0.62%)