1.022
Revenue¥B
0.694
0.713
0.756
0.775
0.814
0.843
0.871
0.913
0.971
0.999
1.143
4.19%
4.09%
80
23.94
Revenue growth%
8.52
8.49
6.72
7.71
6.58
8.63
9.15
6.30
4.92
7.30
10.99
7.30
7.51
32
11.33
Gross margin%
11.35
13.71
10.93
10.93
11.55
10.32
8.98
9.66
11.04
11.63
26.93
10.32
10.99
44
28.11
Operating margin%
12.70
10.70
9.08
11.81
13.90
13.93
15.71
15.95
17.43
16.83
18.14
15.95
13.91
29
9.84
Net margin%
20.31
22.55
24.61
22.97
20.02
20.92
20.69
22.88
22.82
24.74
28.42
22.82
22.69
43
35.99
P/E ratio (avg)x
51.59
51.55
52.76
56.68
62.87
71.31
79.24
86.03
99.67
97.73
19.87
86.03
67.09
88
37.52
EV/EBITx
8.191
7.394
6.677
6.897
7.177
6.668
6.581
6.156
6.821
7.075
19.80
6.668
6.859
61
19.12
FCF yield (avg)%
4.14
3.21
4.67
7.24
8.71
10.32
12.82
14.11
12.44
10.54
8.48
12.44
9.52
11
26.80
FCF margin%
0.40
0.40
0.40
0.40
1.09
0.40
1.72
0.40
0.58
0.40
7.00
0.40
0.40
94
1.530
FCF / Net incomex
0.787
0.738
0.655
0.667
0.651
0.644
0.630
0.631
0.665
0.635
0.234
0.635
0.653
42
11.99
ROIC%
18.96
19.44
21.84
24.20
26.68
24.60
23.65
22.26
22.72
23.74
19.59
23.65
23.19
80
11.12
Return on equity%
18.35
16.88
17.70
16.68
19.32
16.32
14.09
14.69
15.99
16.30
16.92
15.99
16.50
71
6.40
Return on assets%
12.78
10.08
10.07
10.99
11.69
12.10
11.16
10.82
13.02
13.69
4.98
12.10
11.43
34
122.48
EPS¥
146.86
135.14
147.86
148.77
153.86
145.82
142.52
133.41
127.68
127.10
126.08
(3.75%)
(1.53%)
—
24.40
EPS growth%
10.54
8.06
5.92
4.61
4.08
1.14
0.77
1.32
1.12
3.65
18.02
1.14
3.86
59
56.39
Bookvalue per sh¥
77.55
83.16
84.29
85.65
81.54
84.71
95.80
97.94
111.25
112.74
162.79
6.69%
4.64%
—
171.21
FCF per share¥
180.03
163.09
183.18
197.33
199.81
222.26
212.07
227.87
213.15
207.50
158.35
0.76%
1.89%
—
68.83
Dividend per sh¥
41.38
38.46
40.71
38.81
41.80
38.85
43.78
42.27
46.49
48.82
159.82
3.15%
2.02%
—
19.46
Div yield (avg)%
24.08
23.29
25.66
24.34
25.22
23.45
22.46
20.75
19.70
20.62
8.17
20.75
23.37
56
19.17
Payout ratio%
18.29
17.75
19.71
20.89
18.01
16.61
18.04
18.67
21.27
18.76
2.01
18.67
18.48
68
5.485
Shares (diluted)M
6.330
6.681
7.381
8.422
9.711
9.979
11.49
12.23
14.00
13.19
5.717
6.32%
6.80%
25
11.76
Buyback yield%
10.30
10.97
10.25
9.82
7.58
5.49
3.34
6.11
6.78
5.41
5.81
5.49
7.18
75
0.778
D/E ratiox
1.776
1.961
1.817
1.707
1.890
1.820
2.091
2.106
2.223
2.093
0.496
2.093
1.925
16
986.2
Enterprise value¥M
322.9
334.0
336.5
365.2
360.5
356.8
358.6
424.3
482.8
513.4
909.5
7.32%
5.51%
80
133.0
LT debt¥M
605.6
634.6
654.3
710.9
786.4
752.6
750.6
815.6
843.3
898.1
359.6
2.69%
4.42%
47
Revenue
¥999.2M
4.09%
1.00×
Cost of revenue
¥699.5M
4.09%
1.00×
Operating expenses
¥207.2M
3.86%
0.98×
Cash and investments
20.21%
Goodwill & intangibles
18.94%
Property and equipment
17.34%
Spread over hurdle
53.08%