1.574
Revenue¥B
14.91
15.46
16.02
15.90
16.38
16.44
16.83
17.09
17.59
17.48
1.698
1.31%
1.83%
87
28.51
Revenue growth%
1.85
3.94
1.30
1.40
0.40
0.40
1.46
0.40
0.40
0.40
9.63
0.40
0.85
62
19.87
Gross margin%
15.37
16.65
14.82
13.92
16.87
14.64
16.67
19.67
16.94
14.03
24.19
16.67
16.01
62
4.54
Operating margin%
36.14
34.52
36.94
39.90
40.09
37.26
34.36
35.78
37.85
37.76
3.18
37.26
37.10
59
16.54
Net margin%
0.40
1.25
4.15
1.96
1.02
1.23
0.40
0.40
0.98
0.40
2.00
0.40
1.00
75
18.90
P/E ratio (avg)x
38.79
42.80
45.47
46.53
44.37
47.50
54.76
52.20
56.61
60.30
7.124
54.76
47.01
45
18.97
EV/EBITx
27.08
31.28
33.44
39.00
45.51
52.22
54.84
52.47
61.18
61.43
9.770
54.84
48.87
8
27.34
FCF yield (avg)%
12.95
11.32
11.54
11.45
13.65
11.71
10.29
7.73
8.21
7.80
10.74
8.21
11.38
21
29.20
FCF margin%
6.99
9.51
10.19
13.15
11.71
9.33
11.46
13.21
11.91
12.62
14.52
11.91
11.58
65
0.714
FCF / Net incomex
0.758
0.729
0.787
0.793
0.839
0.720
0.637
0.666
0.589
0.553
0.574
0.637
0.725
40
24.65
ROIC%
18.35
19.40
19.04
21.07
21.44
19.51
16.55
15.82
14.98
13.60
3.54
15.82
18.70
16
2.50
Return on equity%
16.81
16.57
18.79
19.11
20.03
21.45
18.55
15.74
17.09
15.98
6.44
17.09
17.82
26
17.39
Return on assets%
8.21
9.77
11.89
9.53
7.91
6.00
6.22
3.85
6.29
7.61
2.99
6.22
7.76
66
35.67
EPS¥
71.71
78.32
80.95
86.62
91.55
88.87
86.53
93.57
86.84
80.55
37.37
(2.53%)
0.36%
—
4.45
EPS growth%
30.61
29.08
30.85
28.25
26.20
25.45
26.20
24.85
24.00
23.58
23.11
24.85
26.20
28
208.82
Bookvalue per sh¥
89.37
101.27
100.50
107.96
100.08
109.10
104.89
106.65
99.21
109.29
104.82
1.77%
1.99%
—
177.11
FCF per share¥
105.64
94.85
82.26
77.75
66.74
67.73
73.09
73.76
75.68
81.15
68.91
3.99%
(3.10%)
—
178.15
Dividend per sh¥
106.96
123.95
133.58
133.86
145.83
154.18
160.30
181.29
213.08
219.51
89.55
8.52%
8.47%
—
5.00
Div yield (avg)%
18.41
18.13
19.44
17.93
16.30
19.26
19.93
20.83
18.47
16.18
21.10
19.26
18.44
63
7.72
Payout ratio%
8.35
9.23
9.72
10.34
13.27
10.57
9.30
7.80
9.68
7.06
25.62
9.30
9.49
52
29.62
Shares (diluted)M
32.04
36.70
38.74
40.49
40.79
46.97
49.97
49.15
51.74
56.95
29.11
6.90%
6.21%
32
16.93
Buyback yield%
21.03
18.59
20.02
17.42
17.82
16.92
17.58
15.59
18.34
18.67
26.09
17.58
18.08
31
0.125
D/E ratiox
0.362
0.386
0.361
0.353
0.327
0.308
0.303
0.274
0.256
0.271
0.973
0.274
0.317
48
6.577
Enterprise value¥B
15.82
16.71
17.01
18.90
22.77
27.36
26.84
32.21
32.82
36.72
12.59
10.03%
10.83%
5
11.67
LT debt¥B
6.238
5.765
6.470
6.780
7.410
7.272
7.982
8.816
8.327
9.034
1.521
4.04%
3.16%
17
Revenue
¥17.48B
1.83%
1.00×
Cost of revenue
¥9.635B
1.70%
0.99×
Operating expenses
¥3.620B
2.38%
1.06×
Property and equipment
16.08%
Goodwill & intangibles
16.01%
Cash and investments
15.79%
Spread over hurdle
14.72%