5.260
Revenue¥B
2.629
2.770
2.983
3.156
3.310
3.573
3.901
4.070
4.401
4.708
5.699
7.30%
6.69%
64
2.82
Revenue growth%
3.79
4.40
3.65
6.21
4.56
2.26
2.61
2.20
0.40
1.97
28.88
2.20
3.13
26
28.01
Gross margin%
20.44
21.51
20.48
18.21
16.54
18.19
16.18
16.80
16.74
15.63
18.97
16.74
17.50
74
17.63
Operating margin%
0.97
0.40
0.40
0.40
0.40
3.15
5.95
8.94
11.40
14.29
5.91
8.94
2.06
41
17.22
Net margin%
7.91
7.21
7.85
8.06
7.81
10.12
10.62
12.99
10.94
8.29
26.75
10.62
8.18
21
26.20
P/E ratio (avg)x
26.46
31.60
36.63
36.94
37.00
37.41
36.66
37.26
41.15
43.21
37.93
37.41
36.97
59
21.89
EV/EBITx
43.56
46.28
47.37
51.76
52.80
55.15
62.28
70.09
68.32
66.78
31.96
66.78
53.98
80
5.53
FCF yield (avg)%
12.56
12.18
11.36
9.70
7.40
7.71
6.72
8.01
6.26
6.51
21.64
6.72
7.86
70
14.68
FCF margin%
5.54
3.58
3.27
4.28
4.17
5.92
6.17
3.37
4.18
5.30
2.03
5.30
4.23
19
0.201
FCF / Net incomex
1.476
1.417
1.388
1.397
1.575
1.845
1.974
2.001
2.336
2.626
1.419
2.001
1.710
22
24.97
ROIC%
21.22
23.07
24.23
24.55
23.68
24.31
26.84
28.97
30.91
32.79
15.98
28.97
24.43
48
7.46
Return on equity%
2.37
2.98
0.40
0.40
0.40
2.23
3.16
5.56
7.82
5.63
8.04
5.56
2.68
8
7.82
Return on assets%
6.80
4.39
3.95
5.63
8.43
6.54
3.87
6.22
7.37
5.34
25.21
6.22
5.93
9
132.04
EPS¥
285.72
306.29
323.28
330.24
293.02
307.46
330.41
331.65
311.84
312.03
142.11
1.27%
0.80%
—
19.93
EPS growth%
5.97
4.45
3.77
1.28
0.40
2.69
4.76
5.81
5.99
7.75
3.28
5.81
4.61
15
269.75
Bookvalue per sh¥
138.88
137.37
130.75
120.69
109.05
102.38
107.60
97.26
96.25
107.76
62.72
(0.24%)
(3.50%)
—
96.67
FCF per share¥
67.76
69.22
59.07
63.31
53.89
47.97
41.91
40.86
40.65
36.85
246.31
(7.32%)
(6.91%)
—
233.06
Dividend per sh¥
237.43
250.28
226.08
254.12
249.97
235.53
267.56
248.18
276.00
301.42
305.59
3.81%
2.16%
—
19.06
Div yield (avg)%
23.66
20.89
18.25
16.65
16.28
13.94
13.19
14.71
14.29
14.04
15.62
14.04
15.49
58
21.72
Payout ratio%
19.79
19.32
16.77
17.01
17.02
16.66
14.08
12.12
14.38
13.15
12.58
14.08
16.72
92
15.82
Shares (diluted)M
16.63
16.65
17.59
18.40
18.32
17.67
20.09
21.78
23.23
22.68
15.76
4.37%
3.20%
66
21.65
Buyback yield%
10.85
10.71
9.78
9.65
7.67
7.92
8.50
9.77
10.95
10.12
18.68
9.77
9.77
78
0.354
D/E ratiox
0.356
0.384
0.432
0.399
0.381
0.391
0.405
0.459
0.461
0.427
1.640
0.427
0.402
22
2.828
Enterprise value¥B
1.207
1.278
1.230
1.125
1.161
1.150
1.046
1.111
1.229
1.109
3.310
(0.92%)
(1.60%)
80
4.097
LT debt¥B
6.089
6.273
5.589
4.934
4.750
5.212
5.489
4.922
5.332
4.806
1.525
0.23%
(2.27%)
90
Revenue
¥4.708B
6.69%
1.00×
Cost of revenue
¥2.267B
7.24%
1.05×
Operating expenses
¥922.4M
6.13%
0.95×
Cash and investments
16.26%
Spread over hurdle
17.94%