3.675
Revenue¥B
4.998
5.242
5.566
5.766
6.043
6.362
6.536
6.836
7.081
3.903
4.416
4.19%
4.28%
54
3.03
Revenue growth%
3.44
1.16
0.40
0.40
0.40
0.40
2.83
4.41
7.16
23.21
9.46
2.83
2.00
42
26.23
Gross margin%
21.84
20.30
19.52
19.05
21.61
20.60
21.18
21.13
19.60
5.51
10.26
21.13
20.45
35
5.92
Operating margin%
21.28
21.66
19.34
21.42
19.32
18.48
21.08
19.39
19.94
29.16
4.27
19.39
20.51
77
20.50
Net margin%
8.99
11.93
11.59
12.38
10.35
9.18
8.83
6.76
4.23
16.98
2.19
8.83
9.76
53
36.94
P/E ratio (avg)x
23.00
23.28
23.15
22.31
21.25
22.01
19.03
20.16
19.15
13.64
33.72
20.16
22.16
17
29.22
EV/EBITx
7.541
8.026
8.186
8.158
7.163
6.643
7.203
7.159
7.540
16.18
20.02
7.163
7.540
38
10.82
FCF yield (avg)%
20.58
20.98
20.93
18.41
17.03
16.68
15.29
14.47
15.92
20.38
22.38
15.92
17.72
92
9.21
FCF margin%
17.55
15.99
13.62
16.01
14.76
12.39
15.21
12.66
14.21
20.80
16.58
14.21
14.95
10
1.466
FCF / Net incomex
1.805
1.952
1.930
1.919
2.005
1.951
2.294
2.391
2.537
0.231
0.999
2.294
1.952
92
20.67
ROIC%
17.18
18.93
17.24
15.46
18.37
20.90
20.21
18.32
18.84
3.40
21.62
18.84
18.60
23
29.78
Return on equity%
25.32
22.49
21.67
20.36
22.81
25.73
25.11
26.21
26.37
5.54
22.52
25.73
25.21
9
19.30
Return on assets%
19.15
16.23
19.17
18.76
16.11
13.50
13.69
14.24
12.33
16.75
13.83
13.69
16.17
57
81.81
EPS¥
17.16
15.52
16.27
15.77
16.29
15.86
16.71
17.84
17.50
90.08
99.87
2.11%
(1.18%)
—
29.26
EPS growth%
8.12
7.15
8.26
7.12
8.79
7.52
6.86
8.66
11.53
27.61
27.01
8.66
8.19
29
86.75
Bookvalue per sh¥
90.14
78.76
78.23
69.48
72.69
77.82
73.01
74.35
72.20
88.84
97.52
0.77%
(2.67%)
—
77.44
FCF per share¥
43.45
39.45
36.26
35.36
33.44
31.46
28.73
28.73
30.51
43.83
99.43
(2.91%)
(3.18%)
—
102.22
Dividend per sh¥
32.78
31.56
28.69
31.27
29.33
32.72
37.25
38.56
41.41
31.11
114.03
5.77%
3.05%
—
24.05
Div yield (avg)%
36.72
34.51
32.83
33.05
30.14
30.09
28.45
26.51
25.26
10.34
18.31
28.45
31.49
35
25.40
Payout ratio%
27.23
24.94
27.83
27.18
29.04
30.61
31.58
31.91
33.96
25.13
27.50
31.58
28.51
93
41.39
Shares (diluted)M
43.52
39.70
44.25
47.91
52.48
54.53
58.32
63.79
65.32
40.57
41.75
6.40%
5.69%
26
27.25
Buyback yield%
24.85
27.62
24.99
23.83
26.31
27.14
28.49
26.73
28.54
18.13
17.53
27.14
26.85
7
1.339
D/E ratiox
0.429
0.405
0.381
0.362
0.346
0.351
0.318
0.355
0.382
1.525
0.363
0.351
0.372
94
5.627
Enterprise value¥B
9.251
10.10
10.84
10.84
11.76
12.27
13.41
15.33
14.87
1.904
2.420
6.53%
6.79%
41
2.530
LT debt¥B
5.680
5.747
5.370
5.511
5.392
5.751
6.131
6.395
5.793
1.110
5.896
1.00%
(0.97%)
16
Revenue
¥7.081B
4.28%
1.00×
Cost of revenue
¥4.956B
4.28%
1.00×
Operating expenses
¥1.559B
4.93%
1.06×
Cash and investments
15.33%
Spread over hurdle
(1.93%)