0.211
Revenue¥B
2.667
2.705
2.734
2.800
2.876
2.907
2.905
2.953
2.999
2.995
0.230
0.82%
1.50%
72
10.73
Revenue growth%
6.36
5.89
8.02
8.11
10.12
8.14
5.37
2.49
0.65
2.73
11.45
2.73
6.12
47
5.74
Gross margin%
10.08
8.75
5.80
8.45
8.68
10.22
8.49
8.59
7.53
4.77
17.90
8.49
8.54
85
16.38
Operating margin%
3.23
5.34
3.38
0.84
1.33
4.03
1.65
4.36
5.66
6.61
16.46
4.36
3.71
73
5.81
Net margin%
17.45
18.83
17.02
17.09
15.07
16.79
18.66
16.65
14.20
14.03
20.04
16.65
16.90
77
17.50
P/E ratio (avg)x
32.05
31.18
31.27
33.37
31.65
36.61
38.00
43.89
46.87
43.57
35.32
43.57
34.99
76
33.06
EV/EBITx
33.45
40.15
47.15
54.43
59.12
62.38
61.46
69.54
68.05
66.47
17.10
66.47
60.29
22
2.87
FCF yield (avg)%
5.27
3.51
0.89
0.40
2.18
1.52
4.28
3.87
5.39
6.93
21.63
4.28
3.69
63
3.26
FCF margin%
28.16
28.71
27.65
27.42
29.61
29.38
26.60
26.89
25.98
27.90
23.75
26.89
27.77
33
0.433
FCF / Net incomex
2.684
3.211
3.169
3.352
3.834
4.204
4.564
5.049
5.045
5.466
1.370
5.045
4.019
49
27.23
ROIC%
3.29
5.70
5.62
3.60
6.03
6.20
3.38
5.88
5.21
4.34
7.20
5.21
5.41
36
7.35
Return on equity%
13.73
16.45
16.51
14.00
13.80
13.11
14.65
14.09
14.35
14.45
7.25
14.35
14.22
11
18.60
Return on assets%
27.17
29.64
32.23
33.84
33.23
32.26
32.01
29.29
28.66
28.25
21.91
29.29
30.82
62
0.84
EPS¥
0.74
0.72
0.81
0.85
0.79
0.82
0.86
0.85
0.97
1.11
0.89
6.99%
4.14%
—
27.61
EPS growth%
2.98
5.58
4.72
5.05
4.88
4.71
7.64
6.77
7.75
8.28
20.67
7.64
5.31
71
0.87
Bookvalue per sh¥
1.20
1.33
1.23
1.23
1.40
1.28
1.19
1.28
1.39
1.57
0.36
2.27%
3.32%
—
0.53
FCF per share¥
1.40
1.65
1.76
1.83
1.89
1.91
2.17
2.14
2.14
2.13
0.60
2.45%
5.52%
—
0.30
Dividend per sh¥
1.10
1.08
1.25
1.46
1.52
1.55
1.50
1.48
1.48
1.58
0.22
0.72%
5.23%
—
29.47
Div yield (avg)%
9.82
12.35
13.41
15.69
15.00
17.50
18.21
19.90
19.23
16.55
22.99
18.21
16.12
59
17.68
Payout ratio%
17.58
14.62
12.16
13.91
15.90
17.63
16.40
16.08
18.93
16.62
10.46
16.62
16.24
67
1.550
Shares (diluted)B
2.747
2.582
2.761
3.004
3.313
3.779
4.024
4.389
4.936
5.157
1.571
9.25%
7.09%
35
21.78
Buyback yield%
10.66
12.56
10.16
9.35
11.82
11.36
9.46
11.90
13.74
11.71
16.89
11.71
11.53
52
1.148
D/E ratiox
0.480
0.539
0.527
0.502
0.567
0.559
0.514
0.476
0.483
0.458
0.500
0.483
0.508
10
1.588
Enterprise value¥B
0.832
0.937
1.036
1.183
1.248
1.183
1.313
1.473
1.702
1.913
2.209
8.92%
9.13%
61
0.974
LT debt¥B
1.668
1.739
1.735
1.611
1.735
1.655
1.809
1.632
1.738
1.579
0.477
(1.87%)
(0.68%)
6
Revenue
¥2.995B
1.50%
1.00×
Cost of revenue
¥1.601B
1.33%
0.98×
Operating expenses
¥491.7M
1.69%
1.02×
Cash and investments
16.78%
Goodwill & intangibles
14.79%
Spread over hurdle
21.41%