4.874
Revenue¥B
7.086
7.374
7.589
7.797
7.989
8.298
8.406
8.642
8.656
8.918
5.069
2.22%
2.56%
20
2.81
Revenue growth%
0.66
0.40
0.40
0.40
2.54
0.40
0.40
0.40
0.40
0.40
6.93
0.40
0.40
27
7.09
Gross margin%
17.91
16.36
14.45
11.58
10.39
9.97
11.39
12.80
14.82
13.94
10.54
12.80
13.37
40
3.53
Operating margin%
16.02
15.67
14.46
14.53
16.84
15.09
16.67
18.12
19.38
22.34
15.83
18.12
16.34
25
18.11
Net margin%
9.49
12.35
13.12
11.22
12.04
13.92
16.41
17.95
15.75
17.45
20.57
16.41
13.52
54
9.749
P/E ratio (avg)x
16.70
16.85
16.59
17.32
15.30
16.84
17.75
19.56
19.17
20.88
13.92
19.17
17.09
41
24.02
EV/EBITx
14.87
14.85
13.48
14.70
15.95
17.86
17.00
17.74
18.79
20.69
30.13
17.86
16.47
68
22.84
FCF yield (avg)%
18.88
17.79
16.20
17.58
16.28
15.82
18.62
20.76
20.05
18.52
13.41
18.62
18.16
17
28.07
FCF margin%
9.23
10.85
8.62
8.46
9.54
10.31
10.64
12.61
11.49
13.86
3.25
11.49
10.48
56
1.766
FCF / Net incomex
0.370
0.399
0.413
0.462
0.549
0.574
0.622
0.725
0.804
0.814
1.798
0.725
0.561
30
19.08
ROIC%
29.48
31.66
34.60
31.94
29.26
28.68
28.10
25.23
27.50
26.85
23.91
27.50
28.97
54
15.13
Return on equity%
16.51
17.03
14.28
15.05
14.74
13.32
11.46
10.22
8.74
10.32
8.12
10.32
13.80
83
13.52
Return on assets%
10.13
8.02
7.88
7.56
7.17
6.61
5.26
5.70
5.54
6.95
14.73
5.70
7.06
30
72.97
EPS¥
68.18
75.23
81.23
80.35
86.71
78.28
85.85
93.11
100.72
101.21
79.80
3.14%
3.85%
—
17.16
EPS growth%
10.61
10.56
7.77
6.68
4.29
5.31
6.96
8.19
9.24
8.53
13.81
8.19
7.98
23
103.25
Bookvalue per sh¥
26.01
23.25
21.97
19.01
20.61
22.16
22.73
19.37
20.75
20.01
106.96
(0.58%)
(3.69%)
—
95.23
FCF per share¥
117.45
131.72
155.97
158.73
189.72
189.57
220.72
255.16
253.41
254.78
118.50
6.07%
9.94%
—
57.68
Dividend per sh¥
57.25
60.07
64.03
71.50
82.83
95.81
106.49
109.36
110.73
114.91
61.77
6.77%
9.23%
—
27.82
Div yield (avg)%
17.57
14.88
12.17
15.15
16.66
16.76
15.11
12.82
11.76
13.55
12.62
13.55
15.00
40
7.02
Payout ratio%
20.36
20.98
23.25
24.48
25.16
22.96
23.99
25.94
24.58
26.71
14.25
24.58
24.24
44
17.90
Shares (diluted)M
19.69
21.13
19.58
18.55
16.27
17.02
18.36
16.78
16.96
14.92
18.84
(1.72%)
(3.14%)
42
3.15
Buyback yield%
15.13
12.65
15.47
15.23
14.55
16.49
17.06
15.57
17.81
18.41
23.35
17.06
15.52
38
0.882
D/E ratiox
0.558
0.613
0.683
0.716
0.748
0.734
0.676
0.673
0.721
0.784
0.512
0.721
0.699
45
4.799
Enterprise value¥B
2.342
2.299
2.514
2.399
2.417
2.474
2.269
2.424
2.381
2.396
3.054
(0.18%)
(0.09%)
13
7.125
LT debt¥B
4.269
4.949
5.337
5.868
6.034
6.947
7.575
8.591
9.563
9.375
7.906
9.21%
8.56%
63
Revenue
¥8.918B
2.56%
1.00×
Cost of revenue
¥4.050B
2.85%
1.03×
Operating expenses
¥2.093B
2.35%
0.98×
Cash and investments
17.52%
Spread over hurdle
12.13%