0.241
Revenue¥B
2.169
2.182
2.202
2.258
2.250
2.327
2.318
2.324
2.318
0.266
0.253
0.53%
0.82%
59
2.87
Revenue growth%
15.72
17.84
15.00
12.30
9.56
10.15
12.00
12.48
11.81
3.42
3.91
11.81
12.39
69
14.28
Gross margin%
13.00
12.39
12.33
12.36
13.24
11.80
14.53
13.82
12.39
20.14
3.50
13.24
12.39
28
15.83
Operating margin%
8.28
6.69
7.10
5.48
7.35
6.33
4.00
5.23
6.47
4.46
10.00
6.33
6.58
76
13.69
Net margin%
4.63
4.22
3.50
1.48
1.61
0.40
0.40
2.23
5.06
20.60
7.27
1.61
2.86
25
36.06
P/E ratio (avg)x
26.71
30.37
29.48
28.99
32.66
37.18
36.77
34.75
35.36
29.61
25.92
35.36
31.52
16
15.39
EV/EBITx
6.061
6.455
5.723
6.035
5.492
5.542
5.627
5.242
5.782
12.59
21.33
5.542
5.753
53
21.00
FCF yield (avg)%
16.85
14.93
12.25
10.47
9.68
7.27
8.84
9.75
11.80
22.47
17.42
9.68
11.14
11
28.21
FCF margin%
24.31
24.76
24.80
23.21
24.84
24.10
24.58
26.60
27.83
13.25
6.35
24.84
24.78
41
1.531
FCF / Net incomex
0.726
0.685
0.691
0.671
0.671
0.597
0.655
0.637
0.570
0.736
0.805
0.637
0.671
15
12.16
ROIC%
12.18
12.08
12.19
12.48
14.83
14.61
15.61
15.50
18.30
29.76
4.95
15.50
14.00
48
4.19
Return on equity%
27.29
24.44
26.91
29.19
29.43
28.74
29.58
30.39
32.52
22.33
17.18
29.58
28.96
28
4.92
Return on assets%
18.45
16.99
17.15
16.56
16.65
17.16
17.63
16.12
14.54
7.16
18.94
16.65
17.07
11
4.25
EPS¥
7.86
9.03
10.60
10.89
12.64
14.32
14.71
15.44
16.62
4.46
4.54
8.81%
9.14%
—
6.38
EPS growth%
17.98
20.95
20.23
17.40
19.43
17.06
16.09
15.06
14.57
16.81
9.89
16.09
17.57
50
10.35
Bookvalue per sh¥
23.94
23.75
21.77
20.21
21.55
18.63
16.56
14.45
15.07
13.55
25.54
(5.69%)
(6.37%)
—
28.11
FCF per share¥
6.63
7.02
6.19
6.41
6.96
7.49
6.72
6.37
6.55
24.92
30.69
0.41%
(1.53%)
—
24.72
Dividend per sh¥
30.98
34.67
39.10
40.34
38.75
43.50
41.10
43.44
44.80
27.95
16.65
2.12%
5.59%
—
15.91
Div yield (avg)%
10.50
8.77
7.39
10.22
7.59
9.01
7.92
7.95
7.19
29.59
13.24
7.92
8.36
46
12.93
Payout ratio%
6.11
8.95
9.92
12.05
13.23
14.52
17.26
15.97
16.56
22.30
17.94
15.97
12.64
10
37.63
Shares (diluted)M
37.65
37.76
42.92
40.17
38.04
39.17
37.60
36.29
40.04
37.32
36.94
(0.06%)
(0.27%)
75
7.55
Buyback yield%
2.10
2.06
5.01
7.06
9.40
10.54
12.08
14.52
11.90
16.32
10.22
11.90
8.23
44
0.198
D/E ratiox
2.321
2.207
2.218
2.232
2.217
2.086
2.327
2.264
2.388
0.746
0.124
2.264
2.225
29
1.362
Enterprise value¥B
3.163
3.794
3.849
3.750
3.859
4.345
4.864
5.420
6.500
0.998
0.413
11.63%
8.48%
31
0.735
LT debt¥B
0.693
0.650
0.690
0.638
0.654
0.741
0.744
0.787
0.886
1.211
1.067
6.78%
4.76%
69
Revenue
¥2.318B
0.82%
1.00×
Cost of revenue
¥1.210B
0.83%
1.00×
Operating expenses
¥513.3M
1.06%
1.02×
Cash and investments
19.88%
Spread over hurdle
18.16%