4.162
Revenue¥B
5.894
5.913
5.782
5.882
6.035
6.062
6.117
6.228
6.119
6.037
4.540
0.01%
0.19%
49
8.72
Revenue growth%
13.64
12.11
12.48
9.51
6.88
8.37
6.88
4.28
4.00
2.04
25.09
4.28
7.62
89
18.31
Gross margin%
13.57
13.14
12.25
11.49
13.98
13.64
12.31
11.67
13.64
16.58
22.13
13.64
13.36
29
4.72
Operating margin%
13.97
11.53
8.69
9.04
7.71
9.70
12.69
10.12
13.10
10.57
25.87
10.57
10.34
49
25.72
Net margin%
20.49
17.62
17.00
18.20
18.89
16.04
14.15
15.74
13.79
11.38
3.89
14.15
16.52
21
22.20
P/E ratio (avg)x
22.55
22.47
19.41
18.65
17.93
17.25
18.65
16.84
17.32
16.16
26.72
17.25
18.29
56
17.21
EV/EBITx
11.09
10.54
11.82
13.21
14.00
15.15
16.58
18.13
16.43
18.42
9.401
16.58
14.58
76
21.22
FCF yield (avg)%
9.38
9.14
8.53
6.13
5.91
4.93
4.32
5.95
6.45
3.77
3.59
4.93
6.04
88
25.25
FCF margin%
18.17
19.15
19.71
17.04
16.17
17.20
18.97
21.86
19.78
19.11
24.40
19.11
19.04
21
0.504
FCF / Net incomex
0.508
0.575
0.597
0.681
0.781
0.894
0.975
0.929
0.939
0.891
0.785
0.929
0.836
23
14.38
ROIC%
3.32
5.00
4.52
3.45
4.13
2.55
0.45
0.40
1.83
0.49
13.44
0.49
2.93
5
5.13
Return on equity%
20.24
19.46
21.88
24.44
25.14
26.71
25.70
26.33
28.64
29.25
14.56
26.71
25.42
32
11.60
Return on assets%
15.11
14.51
14.50
16.20
18.97
21.69
21.83
24.24
22.64
22.45
10.23
22.45
20.33
87
60.91
EPS¥
39.60
36.04
33.87
31.80
33.69
30.98
29.56
32.65
30.67
30.14
64.94
(2.20%)
(3.43%)
—
9.07
EPS growth%
10.13
9.08
7.06
7.87
9.44
11.84
11.32
9.17
11.06
12.10
5.96
11.32
9.78
11
58.29
Bookvalue per sh¥
79.13
75.45
79.55
79.91
78.67
85.50
75.22
79.06
77.17
75.17
91.35
(0.91%)
(0.20%)
—
90.63
FCF per share¥
67.90
63.45
62.78
64.20
65.64
58.80
63.49
56.67
54.50
59.99
86.79
(1.79%)
(0.44%)
—
91.55
Dividend per sh¥
77.50
74.91
76.71
82.50
83.93
83.31
73.83
81.54
84.64
76.18
13.56
(1.92%)
0.46%
—
10.41
Div yield (avg)%
16.34
15.06
14.14
15.54
17.86
17.57
15.36
13.19
10.42
11.97
25.11
13.19
15.21
72
19.60
Payout ratio%
18.00
16.32
19.06
19.24
19.62
21.73
20.52
18.27
20.31
22.92
29.11
20.52
19.43
51
29.50
Shares (diluted)M
39.23
43.86
47.15
50.08
49.53
55.03
63.04
70.88
69.30
78.46
28.89
9.64%
7.85%
70
25.99
Buyback yield%
21.00
23.11
21.23
19.29
20.83
20.11
21.03
22.41
22.87
24.95
10.58
22.41
21.13
31
1.660
D/E ratiox
0.961
1.140
1.213
1.348
1.546
1.806
1.861
2.169
2.590
2.508
0.474
2.169
1.676
77
1.511
Enterprise value¥B
7.290
7.635
8.774
9.493
10.63
12.57
13.21
14.98
15.89
17.62
2.383
10.64%
9.51%
16
4.717
LT debt¥B
6.607
6.617
6.503
7.572
8.415
8.438
8.235
8.912
9.554
10.71
3.615
4.94%
6.22%
54
Revenue
¥6.037B
0.19%
1.00×
Cost of revenue
¥3.273B
0.09%
0.99×
Operating expenses
¥760.8M
0.50%
1.03×
Cash and investments
20.20%
Return on capital
126.22%
Spread over hurdle
120.69%