4.150
Revenue¥B
11.76
11.77
11.62
11.61
11.45
11.49
11.44
11.23
10.99
10.97
4.399
(0.86%)
(0.71%)
50
27.40
Revenue growth%
15.30
17.74
19.78
21.09
20.96
22.05
21.62
20.24
22.59
23.79
7.93
22.05
21.03
56
20.21
Gross margin%
25.84
26.43
28.97
30.47
29.76
30.66
28.23
30.51
32.05
29.16
28.19
30.51
29.46
41
27.50
Operating margin%
20.20
21.27
18.81
19.03
18.48
19.90
17.36
17.90
19.90
20.42
21.01
19.90
19.46
9
15.60
Net margin%
10.15
11.72
10.73
10.40
9.39
10.51
9.09
9.85
6.90
8.30
5.70
9.09
10.00
59
27.16
P/E ratio (avg)x
26.71
26.47
25.80
25.74
28.96
34.43
33.90
39.25
45.64
47.96
32.80
39.25
31.43
51
23.57
EV/EBITx
11.14
10.87
11.21
10.06
10.92
11.11
9.635
8.840
9.123
9.600
32.65
9.600
10.46
19
16.49
FCF yield (avg)%
17.63
17.13
14.68
13.15
14.49
15.02
17.23
17.36
17.48
15.12
10.37
17.23
16.12
8
25.35
FCF margin%
21.92
20.66
19.14
20.01
22.85
25.37
28.05
28.37
26.25
24.55
18.10
26.25
23.70
95
0.571
FCF / Net incomex
0.620
0.674
0.661
0.637
0.714
0.657
0.613
0.565
0.537
0.524
0.772
0.565
0.629
49
24.08
ROIC%
22.42
24.11
25.62
22.95
21.97
21.92
24.36
26.12
28.11
30.87
13.52
26.12
24.23
10
10.91
Return on equity%
14.39
15.18
12.80
13.54
12.25
13.99
13.80
15.18
15.71
17.24
21.02
15.18
14.19
32
8.72
Return on assets%
0.40
3.06
1.26
0.40
0.40
0.40
0.40
0.40
0.40
2.39
27.78
0.40
0.40
22
7.26
EPS¥
19.25
21.08
22.59
25.16
24.91
29.48
27.94
30.65
35.70
38.45
8.06
9.07%
7.69%
—
9.20
EPS growth%
23.58
21.65
19.98
17.30
17.93
17.48
16.71
14.93
17.30
18.99
11.09
17.30
17.70
32
2.64
Bookvalue per sh¥
3.73
3.87
3.49
3.36
3.54
3.66
3.40
3.32
3.58
3.24
6.45
(1.76%)
(0.81%)
—
5.34
FCF per share¥
6.31
7.16
6.80
7.73
8.84
9.29
9.30
9.22
10.32
10.18
18.52
2.86%
5.24%
—
8.00
Dividend per sh¥
13.63
13.02
12.21
12.09
10.66
9.91
10.49
11.00
9.79
10.32
12.99
(0.66%)
(3.95%)
—
10.88
Div yield (avg)%
9.82
9.83
9.60
7.41
6.71
7.41
7.80
7.46
5.25
4.09
23.95
7.41
7.43
41
19.35
Payout ratio%
30.50
29.15
28.98
30.90
32.47
31.31
31.70
33.61
35.84
34.67
8.27
33.61
31.50
49
209.9
Shares (diluted)M
189.8
199.6
199.8
211.7
230.1
251.3
267.2
283.9
255.7
277.9
205.7
3.84%
4.39%
12
20.56
Buyback yield%
10.94
11.52
11.61
9.05
6.58
5.89
7.95
6.34
9.13
8.68
11.30
7.95
8.87
49
1.782
D/E ratiox
0.152
0.148
0.165
0.169
0.171
0.195
0.210
0.204
0.188
0.190
0.830
0.195
0.179
85
1.988
Enterprise value¥B
7.009
6.882
7.805
7.304
8.177
7.897
7.458
7.159
7.150
7.470
1.994
(1.79%)
1.30%
67
7.124
LT debt¥B
4.616
4.902
4.640
4.906
5.266
5.773
6.166
6.349
6.913
6.608
3.666
4.65%
4.83%
90
Revenue
¥10.97B
(0.71%)
1.00×
Cost of revenue
¥4.802B
(0.88%)
0.98×
Operating expenses
¥2.746B
(0.67%)
1.00×
Cash and investments
17.04%
Spread over hurdle
18.64%