4.635
Revenue¥B
16.71
17.83
18.47
19.85
20.50
22.10
23.76
24.71
25.77
27.63
4.928
6.16%
5.52%
24
20.39
Revenue growth%
10.74
9.40
6.97
5.49
5.82
8.55
10.04
8.12
5.97
8.56
12.64
8.55
8.34
34
15.76
Gross margin%
27.65
27.13
24.54
25.72
28.58
26.08
26.29
27.73
25.69
24.98
10.62
26.08
26.18
28
25.32
Operating margin%
9.78
9.75
9.45
9.47
7.53
7.55
9.22
6.48
9.43
8.93
9.53
8.93
9.33
45
17.38
Net margin%
28.66
29.79
28.86
26.78
28.96
29.97
28.81
28.74
28.49
29.77
9.43
28.81
28.84
63
15.53
P/E ratio (avg)x
31.52
31.73
32.65
35.85
38.59
37.26
38.37
40.42
43.39
42.07
36.69
40.42
37.82
59
9.603
EV/EBITx
13.66
13.83
14.86
15.00
12.95
13.30
13.89
12.41
13.24
13.57
6.423
13.30
13.61
75
17.97
FCF yield (avg)%
12.62
14.40
12.56
12.66
15.23
15.38
16.43
19.20
17.02
14.61
7.83
16.43
14.92
72
28.05
FCF margin%
7.89
5.18
3.53
4.60
6.35
4.06
4.76
5.47
5.13
6.01
4.86
5.13
5.16
83
0.609
FCF / Net incomex
0.681
0.691
0.625
0.637
0.688
0.736
0.744
0.725
0.679
0.769
1.311
0.736
0.690
66
25.22
ROIC%
19.99
18.07
20.70
21.20
21.07
21.92
20.12
21.49
19.44
18.82
13.86
20.12
20.41
33
13.92
Return on equity%
18.09
21.06
20.11
21.20
23.18
25.25
26.00
26.63
27.84
25.43
3.41
26.00
24.22
33
11.07
Return on assets%
6.57
9.08
6.78
5.33
2.84
5.80
6.86
6.18
6.40
7.64
16.66
6.40
6.48
95
9,329
EPS¥
9,490
10,000
10,022
10,607
9,991
9,709
8,421
8,708
8,947
9,057
9,829
(1.94%)
(0.38%)
—
18.34
EPS growth%
12.04
10.85
13.13
10.72
9.46
8.70
6.33
4.00
5.62
3.14
5.31
5.62
9.08
6
12,952
Bookvalue per sh¥
9,167
10,446
10,532
10,439
10,184
9,627
10,218
9,852
9,377
9,028
13,772
(2.38%)
1.09%
—
15,984
FCF per share¥
4,551
4,980
4,725
5,390
5,098
4,829
5,007
5,629
5,647
5,773
8,016
2.52%
2.92%
—
12,823
Dividend per sh¥
12,718
13,064
13,643
13,390
13,662
12,953
11,707
10,343
9,924
9,322
9,665
(7.36%)
(3.65%)
—
17.70
Div yield (avg)%
31.87
30.94
33.52
35.33
37.46
40.44
41.67
42.10
43.39
42.96
20.11
42.10
38.95
56
11.94
Payout ratio%
28.77
27.78
24.95
22.99
24.61
22.72
21.29
22.33
22.95
24.70
18.02
22.72
23.80
41
1.915
Shares (diluted)M
2.215
2.146
2.016
2.064
2.108
2.340
2.250
2.470
2.861
2.768
1.887
5.59%
2.62%
74
24.98
Buyback yield%
0.92
0.40
0.69
2.75
3.01
1.84
1.13
1.58
0.40
0.40
26.28
1.13
1.02
51
0.150
D/E ratiox
1.010
0.981
1.097
0.998
1.095
1.007
0.973
1.028
0.981
0.892
1.015
0.981
1.003
62
27.84
Enterprise value¥B
26.67
29.72
27.73
30.65
30.94
31.32
29.47
31.10
35.27
35.51
33.31
2.79%
3.74%
41
33.37
LT debt¥B
16.95
16.63
16.72
17.99
18.19
17.91
19.30
20.93
19.77
17.70
20.69
(0.55%)
(0.28%)
49
Revenue
¥27.63B
5.52%
1.00×
Cost of revenue
¥19.34B
5.52%
1.00×
Operating expenses
¥5.882B
5.70%
1.02×
Cash and investments
19.36%
Goodwill & intangibles
18.84%
Spread over hurdle
(2.58%)