2.322
Revenue¥B
1.216
1.350
1.501
1.623
1.799
1.963
2.123
2.317
2.537
2.786
2.435
9.14%
9.37%
52
15.54
Revenue growth%
2.00
1.42
0.40
0.40
2.58
5.02
5.60
3.00
5.00
7.26
28.72
5.02
2.79
83
26.65
Gross margin%
6.30
3.53
4.43
2.67
2.89
1.91
2.92
2.26
0.40
0.40
7.00
1.91
2.78
38
6.13
Operating margin%
23.42
24.57
26.03
25.28
23.16
22.01
24.48
26.10
28.89
30.84
21.26
26.10
24.92
8
15.22
Net margin%
5.91
4.56
5.00
4.20
4.28
2.76
5.57
4.96
2.01
2.70
12.00
2.76
4.42
74
26.46
P/E ratio (avg)x
23.42
22.43
23.00
21.00
23.85
24.29
24.55
22.88
23.51
21.83
20.19
23.51
23.21
83
29.77
EV/EBITx
21.13
22.42
24.59
24.70
22.66
24.01
21.96
20.91
19.27
18.10
27.07
20.91
22.19
30
24.98
FCF yield (avg)%
21.20
19.12
17.19
19.53
19.54
19.15
19.92
18.72
18.07
17.59
20.90
18.72
19.13
89
27.45
FCF margin%
13.73
11.77
12.45
12.12
12.26
11.33
8.54
11.12
9.91
12.62
15.82
11.12
11.94
30
0.903
FCF / Net incomex
2.124
2.377
2.820
3.315
3.529
3.714
4.347
4.567
5.294
5.627
0.980
4.567
3.621
81
13.70
ROIC%
5.14
7.28
5.09
4.16
3.81
6.50
8.78
9.16
8.16
9.72
24.66
8.78
6.89
93
10.12
Return on equity%
5.13
4.40
6.51
8.42
10.51
10.86
11.72
13.75
15.01
14.62
2.50
13.75
10.69
91
6.03
Return on assets%
11.48
10.34
11.51
14.17
12.23
11.15
9.13
11.91
10.25
11.74
17.72
11.15
11.49
39
129.28
EPS¥
25.21
23.94
23.02
20.50
19.76
19.01
20.06
17.76
16.53
16.98
137.51
(2.99%)
(2.96%)
—
27.87
EPS growth%
21.69
21.57
21.61
22.57
21.37
19.16
21.31
20.47
18.73
17.42
14.35
19.16
21.34
83
122.00
Bookvalue per sh¥
160.53
186.56
176.67
167.43
187.95
207.16
223.21
218.18
230.10
224.73
71.74
3.64%
3.19%
—
52.74
FCF per share¥
20.18
19.27
19.39
19.18
17.97
16.90
17.86
18.26
20.20
17.78
112.63
(0.22%)
(2.58%)
—
128.74
Dividend per sh¥
112.19
115.18
123.06
141.87
157.50
166.90
174.74
187.07
211.94
206.79
43.01
5.60%
6.23%
—
9.16
Div yield (avg)%
17.53
17.34
18.70
16.88
17.36
20.06
18.77
17.84
18.19
19.94
17.67
18.77
18.01
30
8.21
Payout ratio%
18.89
20.19
20.18
19.34
18.91
20.65
21.89
23.02
21.93
24.17
19.28
21.93
20.42
42
7.268
Shares (diluted)M
10.24
9.126
9.062
9.288
9.748
9.149
8.945
8.594
9.632
10.12
7.439
0.75%
0.46%
16
7.35
Buyback yield%
15.16
15.96
15.50
15.45
16.99
16.23
16.48
16.07
17.38
19.49
11.76
16.48
16.15
16
0.380
D/E ratiox
1.419
1.358
1.390
1.298
1.190
1.109
1.123
0.970
0.849
0.751
0.776
0.970
1.156
10
0.855
Enterprise value¥B
0.426
0.436
0.408
0.394
0.392
0.417
0.445
0.453
0.463
0.483
1.996
4.27%
1.54%
28
2.643
LT debt¥B
1.472
1.371
1.444
1.376
1.372
1.535
1.538
1.451
1.511
1.636
1.319
3.59%
0.06%
28
Revenue
¥2.786B
9.37%
1.00×
Cost of revenue
¥1.950B
9.37%
1.00×
Operating expenses
¥579.7M
9.88%
1.05×
Cash and investments
17.68%
Spread over hurdle
31.74%