4.434
Revenue¥B
14.86
15.37
16.16
16.97
17.37
17.68
18.46
18.86
19.50
20.66
4.814
3.53%
3.76%
78
24.31
Revenue growth%
5.06
4.73
4.08
1.74
1.93
1.82
0.40
1.44
0.40
0.40
18.09
0.40
1.78
26
10.11
Gross margin%
23.32
22.10
25.09
25.74
27.87
28.69
27.37
30.07
32.29
34.63
10.63
30.07
27.62
89
8.11
Operating margin%
7.66
10.42
9.09
6.47
3.79
5.53
6.26
8.64
7.21
7.97
29.09
7.21
7.43
82
4.61
Net margin%
21.15
20.68
19.58
18.51
19.30
21.72
24.49
26.44
27.11
24.17
14.34
24.49
21.43
8
30.48
P/E ratio (avg)x
16.56
18.05
16.41
15.00
16.82
18.38
18.44
20.36
19.78
21.38
25.79
19.78
18.21
25
7.824
EV/EBITx
22.83
22.77
23.47
22.25
24.39
27.21
29.28
29.71
32.19
30.50
28.20
29.71
25.80
58
9.87
FCF yield (avg)%
2.05
2.00
3.04
2.93
1.23
2.81
1.75
1.46
0.54
0.86
26.99
1.46
1.87
64
3.31
FCF margin%
26.10
25.28
24.61
27.38
28.37
27.14
25.21
24.27
23.02
25.60
8.60
25.21
25.44
46
0.193
FCF / Net incomex
0.631
0.619
0.525
0.562
0.522
0.475
0.503
0.502
0.520
0.562
1.241
0.503
0.523
90
17.32
ROIC%
10.46
7.62
6.43
9.20
8.65
8.29
7.50
10.11
7.14
8.19
17.58
8.19
8.24
58
25.05
Return on equity%
2.66
3.95
2.87
2.99
4.17
1.76
0.55
3.00
3.11
4.06
9.25
3.00
3.00
42
25.65
Return on assets%
6.07
7.14
7.97
6.70
8.20
5.70
4.06
2.80
5.00
4.83
8.20
4.83
5.89
43
303.33
EPS¥
81.33
76.41
76.29
71.58
75.43
80.00
78.28
77.62
75.56
77.94
333.16
0.66%
(1.05%)
—
21.15
EPS growth%
29.27
31.29
33.09
34.91
32.14
29.47
29.81
28.86
27.94
25.63
19.25
28.86
29.64
43
85.98
Bookvalue per sh¥
255.59
263.14
280.03
288.80
262.12
270.84
257.92
227.38
241.77
210.95
246.25
(4.25%)
(2.60%)
—
299.89
FCF per share¥
73.13
75.32
65.32
54.93
50.45
48.40
41.22
43.87
45.09
48.38
334.93
(0.83%)
(3.45%)
—
348.22
Dividend per sh¥
360.19
321.52
355.93
401.13
430.28
404.25
406.33
404.21
401.01
359.42
68.97
(3.53%)
(0.70%)
—
10.01
Div yield (avg)%
17.72
15.90
14.98
12.30
14.79
15.69
16.56
18.37
17.21
16.55
25.31
16.56
16.23
39
8.34
Payout ratio%
21.94
21.73
20.99
20.83
20.12
23.03
24.07
22.95
25.07
25.88
18.70
24.07
22.45
88
21.66
Shares (diluted)M
35.09
39.91
42.28
46.17
52.37
60.09
68.79
77.90
79.49
81.66
20.76
9.29%
10.33%
9
23.49
Buyback yield%
21.00
18.20
18.79
19.32
17.83
17.84
16.46
14.01
14.58
12.12
11.40
14.58
17.83
39
1.019
D/E ratiox
0.800
0.795
0.790
0.769
0.699
0.737
0.685
0.704
0.732
0.710
0.988
0.710
0.735
84
15.61
Enterprise value¥B
5.225
5.950
6.829
7.944
9.530
11.24
13.30
13.47
16.25
19.21
7.358
15.04%
15.40%
84
16.16
LT debt¥B
9.102
9.034
10.38
12.43
14.68
14.38
14.31
15.76
16.13
18.11
18.18
4.30%
8.29%
34
Revenue
¥20.66B
3.76%
1.00×
Cost of revenue
¥14.46B
3.76%
1.00×
Operating expenses
¥4.473B
3.89%
1.01×
Cash and investments
18.77%
Property and equipment
16.73%
Spread over hurdle
(2.34%)