6.638
Revenue¥B
6.071
6.249
6.504
6.774
7.020
7.368
7.562
7.791
8.169
8.437
7.400
3.75%
3.74%
47
18.51
Revenue growth%
27.70
25.12
26.06
28.53
27.71
27.66
30.64
29.60
26.93
26.51
28.05
27.66
27.68
12
13.16
Gross margin%
5.53
8.25
8.43
10.04
9.01
11.41
12.86
12.57
9.68
8.35
22.31
11.41
9.34
80
21.76
Operating margin%
8.38
8.62
11.24
14.19
13.53
15.20
17.36
18.49
18.45
20.48
20.99
18.45
14.69
50
27.35
Net margin%
9.29
9.59
9.98
8.00
8.48
9.70
8.48
7.44
8.16
11.10
10.88
8.48
8.89
14
31.78
P/E ratio (avg)x
12.68
13.35
13.11
12.78
14.61
15.23
17.56
18.10
17.86
18.82
16.93
17.86
14.92
34
11.74
EV/EBITx
29.78
29.31
28.48
29.48
26.62
23.66
21.07
19.72
20.51
22.32
30.28
21.07
25.14
41
5.05
FCF yield (avg)%
2.69
2.85
0.40
1.90
2.92
5.10
2.73
1.50
3.89
5.18
11.08
3.89
2.79
52
14.99
FCF margin%
26.39
26.74
24.60
26.21
25.66
26.54
27.56
29.97
27.57
29.36
19.52
27.57
26.64
12
1.284
FCF / Net incomex
1.634
1.590
1.402
1.252
1.113
1.067
1.072
0.921
0.955
1.033
1.435
1.033
1.092
85
27.68
ROIC%
12.49
9.88
9.45
8.93
9.18
8.41
10.15
7.23
8.79
8.85
29.12
8.79
9.06
26
10.24
Return on equity%
10.62
13.55
14.18
13.06
13.28
11.16
12.35
9.67
9.07
9.37
23.74
9.67
11.75
82
4.25
Return on assets%
10.01
12.03
14.90
17.65
15.76
17.07
15.27
14.72
12.17
11.53
4.11
14.72
14.81
59
12.85
EPS¥
35.00
34.43
34.86
38.41
43.31
46.63
49.84
50.13
59.87
71.15
13.31
10.44%
9.06%
—
10.71
EPS growth%
25.59
27.85
28.68
25.91
24.83
23.46
23.69
22.93
24.94
27.37
11.92
23.69
25.26
28
6.68
Bookvalue per sh¥
16.13
16.12
18.42
19.11
18.91
20.48
19.41
19.09
20.84
20.01
33.24
1.13%
1.61%
—
23.46
FCF per share¥
22.04
25.33
29.77
28.37
30.50
29.65
29.56
30.98
29.93
31.63
22.33
0.73%
3.71%
—
19.89
Dividend per sh¥
14.84
13.34
14.36
13.45
13.26
13.36
14.10
12.90
12.71
12.47
24.41
(1.22%)
(0.55%)
—
29.90
Div yield (avg)%
7.10
9.37
7.09
7.56
7.43
9.59
10.34
13.27
15.46
12.78
26.89
12.78
9.48
27
17.95
Payout ratio%
25.12
27.25
28.49
27.16
26.76
28.01
28.49
26.90
24.79
27.20
28.07
27.20
27.18
20
71.80
Shares (diluted)M
76.97
74.33
84.30
78.87
72.14
72.29
73.89
77.38
70.62
76.77
71.61
1.25%
0.61%
93
6.79
Buyback yield%
11.80
12.96
15.53
17.44
16.83
17.97
18.42
17.86
19.06
16.83
8.01
17.97
17.13
92
0.561
D/E ratiox
1.170
1.168
1.378
1.540
1.721
1.726
2.053
1.983
2.361
2.355
1.282
2.053
1.724
92
2.182
Enterprise value¥B
3.345
3.597
3.888
3.520
3.124
3.309
3.110
2.736
2.445
2.644
6.504
(3.28%)
(1.85%)
22
1.234
LT debt¥B
6.147
5.756
6.384
5.874
5.331
4.683
4.415
4.028
4.033
4.073
5.974
(5.24%)
(4.56%)
38
Revenue
¥8.437B
3.74%
1.00×
Cost of revenue
¥3.516B
3.60%
0.99×
Operating expenses
¥1.970B
3.56%
0.98×
Cash and investments
17.75%
Spread over hurdle
10.70%