6.434
Revenue¥B
11.09
12.11
13.12
14.16
15.22
16.34
17.93
18.99
20.68
22.72
7.115
8.35%
8.35%
25
26.80
Revenue growth%
12.99
12.88
11.98
13.14
14.46
13.74
15.50
15.46
15.15
12.90
17.27
15.15
13.44
52
15.20
Gross margin%
9.70
10.67
10.83
13.12
15.06
12.24
12.13
15.12
16.74
19.72
22.78
15.12
12.68
8
25.82
Operating margin%
6.09
4.74
3.56
2.91
3.70
6.48
7.01
7.99
9.07
10.50
28.31
7.99
6.29
66
23.52
Net margin%
27.78
26.29
25.39
24.75
27.15
25.83
26.50
24.02
26.85
28.66
21.54
26.50
26.40
61
32.48
P/E ratio (avg)x
6.165
6.070
6.601
6.618
6.819
6.784
6.420
6.051
6.306
6.239
36.41
6.306
6.363
14
26.34
EV/EBITx
63.71
63.15
63.61
62.16
62.20
61.92
66.60
67.94
68.95
72.53
9.619
67.94
63.66
18
24.90
FCF yield (avg)%
19.87
18.38
15.98
15.01
15.85
18.75
17.33
14.35
11.78
11.31
8.59
14.35
15.91
81
2.22
FCF margin%
16.42
18.33
16.02
13.73
12.25
10.74
8.13
10.52
11.39
12.18
4.15
10.74
12.21
61
1.556
FCF / Net incomex
2.130
2.434
2.666
2.866
3.436
4.153
4.870
5.122
5.129
5.651
1.101
5.122
3.795
87
27.49
ROIC%
8.47
11.47
13.63
11.39
11.09
9.40
9.54
7.78
5.80
6.76
8.58
7.78
9.47
81
13.41
Return on equity%
23.20
25.59
26.17
23.48
23.70
22.48
20.23
19.18
17.29
16.42
3.44
19.18
22.84
13
15.06
Return on assets%
21.77
21.45
23.07
22.73
20.37
20.85
20.54
21.53
23.98
23.71
25.30
21.53
21.65
74
29.02
EPS¥
7.58
7.66
7.41
7.47
7.79
8.77
9.41
11.04
11.40
10.96
29.80
7.07%
3.78%
—
5.27
EPS growth%
18.73
20.89
21.69
21.57
20.51
20.88
20.54
19.53
17.49
16.23
28.43
19.53
20.52
51
30.43
Bookvalue per sh¥
35.15
37.20
38.46
44.98
50.42
56.55
61.54
67.39
69.45
79.31
27.21
9.48%
10.00%
—
24.80
FCF per share¥
30.56
33.63
33.14
32.12
32.41
31.74
31.34
31.79
31.94
31.56
30.30
(0.53%)
2.17%
—
13.38
Dividend per sh¥
9.44
9.64
9.78
9.26
10.68
11.56
11.52
11.47
12.17
13.04
7.52
4.06%
3.48%
—
16.65
Div yield (avg)%
19.85
21.52
24.15
26.54
27.05
29.81
31.08
30.63
29.71
29.72
25.73
29.81
28.38
57
26.87
Payout ratio%
8.98
9.19
6.45
5.16
4.43
3.42
5.68
4.01
5.38
5.13
25.79
5.13
5.27
39
0.565
Shares (diluted)B
0.757
0.831
0.956
0.990
0.935
0.961
1.043
1.032
1.114
1.163
0.584
4.48%
4.94%
32
29.76
Buyback yield%
11.92
9.01
6.97
7.39
6.69
6.23
6.55
5.07
7.78
9.67
21.88
6.55
7.18
65
1.579
D/E ratiox
0.128
0.122
0.117
0.107
0.098
0.110
0.109
0.108
0.098
0.089
1.691
0.108
0.108
79
3.160
Enterprise value¥B
19.67
20.04
22.83
24.98
27.44
30.23
30.66
33.90
34.86
40.43
13.80
8.06%
8.73%
45
14.53
LT debt¥B
16.21
14.99
13.72
13.33
13.11
12.31
10.80
10.52
10.04
9.180
8.332
(6.88%)
(5.22%)
36
Revenue
¥22.72B
8.35%
1.00×
Cost of revenue
¥12.67B
8.43%
1.01×
Operating expenses
¥5.183B
8.19%
0.99×
Cash and investments
13.14%
Spread over hurdle
(0.37%)