1.943
Revenue¥B
11.60
11.59
11.49
11.52
11.82
11.69
11.53
11.70
11.90
11.88
2.086
0.09%
0.08%
44
17.89
Revenue growth%
21.33
21.23
20.56
20.59
18.88
20.89
21.36
18.37
17.45
19.55
16.51
19.55
20.57
77
26.21
Gross margin%
34.49
37.09
37.10
35.26
36.55
36.29
35.76
37.78
38.90
38.99
15.51
37.78
36.82
18
3.05
Operating margin%
25.09
25.41
27.57
29.30
28.70
31.55
34.45
35.48
38.35
39.60
17.62
35.48
30.42
32
5.34
Net margin%
32.32
35.19
33.18
35.91
36.29
34.43
36.04
34.79
32.94
30.67
12.34
34.43
34.61
81
19.68
P/E ratio (avg)x
12.27
12.98
13.97
14.71
17.00
17.72
19.89
18.82
20.34
23.45
17.25
19.89
17.36
56
25.83
EV/EBITx
22.48
23.49
22.04
22.90
24.34
24.01
23.03
23.67
22.44
21.32
8.028
23.03
22.96
17
19.75
FCF yield (avg)%
8.95
11.45
12.66
9.83
11.03
12.87
15.42
16.89
18.06
16.64
8.52
16.64
12.76
82
18.31
FCF margin%
20.19
17.40
18.20
18.09
15.63
14.86
12.01
11.20
10.38
11.38
5.72
11.38
15.24
62
0.322
FCF / Net incomex
0.298
0.309
0.314
0.265
0.252
0.223
0.211
0.219
0.202
0.193
1.311
0.211
0.237
25
16.75
ROIC%
21.36
21.46
19.76
19.03
21.59
23.39
23.29
26.21
23.73
21.81
18.45
23.39
21.70
34
5.94
Return on equity%
5.03
2.49
0.40
0.40
0.40
0.40
3.18
4.57
1.74
1.43
9.16
1.74
1.58
24
9.58
Return on assets%
30.30
30.42
30.29
31.84
29.77
27.65
25.81
24.65
26.07
26.10
16.17
26.07
28.71
34
150.32
EPS¥
64.93
62.95
63.27
71.44
74.53
81.86
95.01
95.64
99.72
104.11
158.01
6.91%
5.33%
—
19.17
EPS growth%
27.96
27.69
27.17
25.00
22.97
23.20
21.13
20.01
21.05
20.84
12.23
21.05
23.09
46
124.76
Bookvalue per sh¥
49.45
49.83
45.86
49.58
49.55
47.07
47.12
47.25
48.35
53.63
110.53
1.60%
0.26%
—
107.68
FCF per share¥
53.56
64.22
69.61
72.52
81.14
84.70
99.94
98.18
112.92
111.27
133.04
6.52%
7.54%
—
175.57
Dividend per sh¥
171.14
173.59
182.98
177.00
185.21
172.65
161.98
156.89
157.09
159.55
79.58
(2.94%)
(1.13%)
—
28.57
Div yield (avg)%
9.91
10.17
10.59
7.83
6.35
4.74
4.68
6.35
5.00
2.10
17.57
4.74
6.35
25
23.99
Payout ratio%
6.46
7.09
9.49
12.29
9.73
8.62
10.70
12.06
12.19
14.47
25.98
12.06
10.22
88
24.59
Shares (diluted)M
23.09
19.94
19.03
16.45
16.39
16.46
14.99
14.70
13.37
12.16
25.70
(5.80%)
(6.05%)
14
17.60
Buyback yield%
17.85
18.97
21.90
20.06
18.90
17.63
19.33
20.15
17.81
16.59
24.82
17.81
18.94
23
1.395
D/E ratiox
0.203
0.188
0.196
0.212
0.182
0.159
0.170
0.164
0.140
0.132
1.636
0.159
0.176
9
11.58
Enterprise value¥B
3.948
3.785
3.849
3.551
3.699
3.739
3.427
3.507
3.619
3.970
10.14
1.42%
(1.41%)
24
1.698
LT debt¥B
7.014
6.944
6.104
6.525
5.796
5.308
5.095
4.721
4.524
4.654
2.747
(4.29%)
(3.24%)
60
Revenue
¥11.88B
0.08%
1.00×
Cost of revenue
¥8.106B
0.16%
1.01×
Operating expenses
¥2.633B
0.13%
1.00×
Cash and investments
14.29%
Spread over hurdle
43.40%