7.262
Revenue¥B
8.527
9.247
10.04
10.59
11.18
11.82
12.88
13.46
14.40
15.12
7.961
6.22%
6.52%
39
15.51
Revenue growth%
22.25
24.36
21.47
22.56
20.61
20.54
18.87
16.50
17.71
16.08
4.70
17.71
20.58
21
25.75
Gross margin%
13.33
12.89
10.78
12.15
9.91
7.35
9.46
10.16
8.36
6.72
7.42
8.36
10.03
91
8.37
Operating margin%
4.67
6.86
7.83
5.91
3.21
1.56
0.45
0.40
2.13
4.95
29.71
1.56
3.94
56
6.30
Net margin%
13.93
13.11
15.68
12.90
12.30
11.83
13.54
14.10
17.01
15.36
14.57
14.10
13.74
34
8.822
P/E ratio (avg)x
34.89
38.47
34.13
37.02
33.89
36.84
36.83
33.60
29.61
29.42
12.38
33.60
34.51
44
32.16
EV/EBITx
24.19
24.73
26.45
27.21
31.44
35.09
33.50
34.97
36.81
41.23
7.053
35.09
32.47
11
17.74
FCF yield (avg)%
0.40
2.23
0.40
0.40
0.40
0.40
0.40
2.08
1.82
2.55
27.59
1.82
0.40
7
10.53
FCF margin%
8.31
8.15
8.49
8.53
9.26
11.28
13.63
11.90
13.94
14.14
11.05
13.63
10.27
65
1.122
FCF / Net incomex
1.048
0.928
0.869
0.876
0.962
0.971
0.947
0.948
0.973
1.035
0.398
0.971
0.955
59
16.40
ROIC%
15.00
15.69
15.47
17.25
16.29
16.48
13.62
12.56
12.66
13.70
7.23
13.62
15.23
54
17.11
Return on equity%
10.36
13.11
14.99
12.40
14.76
12.08
11.36
9.27
7.34
8.10
19.19
9.27
11.72
9
23.13
Return on assets%
18.55
15.91
14.87
17.31
19.02
21.48
18.60
18.34
17.74
20.54
20.27
18.60
18.45
73
220.54
EPS¥
126.25
133.70
116.97
100.97
101.02
89.74
89.03
91.24
94.23
98.21
236.52
(0.56%)
(3.39%)
—
28.64
EPS growth%
24.10
23.75
22.71
23.60
24.03
24.67
24.63
25.39
25.09
25.64
13.12
25.09
24.36
59
142.24
Bookvalue per sh¥
273.13
290.71
286.70
305.06
316.70
378.90
373.41
376.09
418.00
445.16
61.34
7.05%
5.40%
—
110.61
FCF per share¥
40.93
37.11
34.98
37.04
35.63
34.91
33.26
34.36
38.13
34.28
186.86
(0.77%)
(3.00%)
—
184.76
Dividend per sh¥
43.76
41.66
37.33
35.32
36.30
33.20
32.85
30.01
30.96
33.13
153.11
(1.81%)
(4.19%)
—
26.37
Div yield (avg)%
7.94
7.57
9.34
8.30
9.49
9.27
6.90
7.35
7.39
4.53
8.80
7.35
7.75
70
14.30
Payout ratio%
6.48
7.35
7.14
4.16
3.98
6.93
5.53
5.28
2.82
4.19
15.88
5.28
5.41
18
23.36
Shares (diluted)M
34.63
33.75
37.34
41.98
47.79
54.36
52.86
57.82
63.57
67.57
23.86
7.17%
7.00%
64
13.33
Buyback yield%
16.25
15.10
13.69
11.01
10.36
7.63
9.77
12.10
14.87
17.61
20.00
12.10
12.90
71
1.317
D/E ratiox
0.535
0.541
0.480
0.511
0.473
0.464
0.504
0.477
0.447
0.408
1.594
0.464
0.478
76
7.246
Enterprise value¥B
7.132
6.379
6.590
6.559
5.999
5.267
5.518
5.797
5.218
5.579
3.314
(1.44%)
(2.29%)
31
7.973
LT debt¥B
5.642
5.115
5.004
5.461
4.850
4.370
4.229
4.168
3.885
3.711
12.31
(5.21%)
(3.23%)
32
Revenue
¥15.12B
6.52%
1.00×
Cost of revenue
¥9.412B
6.71%
1.02×
Operating expenses
¥3.659B
6.02%
0.95×
Property and equipment
19.91%
Cash and investments
14.41%
Spread over hurdle
(0.30%)