14.49
Revenue¥B
29.44
29.42
29.23
28.65
29.46
28.90
29.61
29.52
29.12
29.66
16.16
0.14%
0.08%
5
4.16
Revenue growth%
22.17
20.93
20.94
21.57
19.80
21.08
23.61
24.28
25.82
25.49
24.87
24.28
21.87
21
9.75
Gross margin%
13.67
10.68
12.61
13.05
11.60
12.54
14.27
14.17
12.95
15.37
9.19
14.17
13.00
89
28.34
Operating margin%
24.42
22.82
22.91
20.56
22.20
23.73
24.54
22.43
20.14
21.22
26.85
22.43
22.62
11
20.21
Net margin%
4.96
7.87
7.86
10.64
13.46
12.21
11.84
12.66
12.41
9.62
19.26
12.21
11.24
80
14.12
P/E ratio (avg)x
36.83
37.68
40.88
44.87
43.93
41.56
37.28
36.08
35.42
35.38
19.83
36.08
37.48
35
33.75
EV/EBITx
38.01
36.35
35.23
34.66
37.39
37.21
38.17
38.02
39.20
44.40
27.15
38.17
37.70
91
15.83
FCF yield (avg)%
7.94
8.44
11.27
12.84
15.42
16.67
15.95
13.20
14.17
14.30
6.25
14.30
13.68
42
24.45
FCF margin%
12.90
11.24
8.98
11.07
11.82
14.10
15.09
17.62
19.10
18.97
21.54
17.62
13.50
6
1.300
FCF / Net incomex
1.649
1.870
2.024
2.307
2.356
2.303
2.252
2.194
2.160
2.097
0.135
2.194
2.177
28
10.03
ROIC%
24.75
23.11
22.30
20.21
19.31
16.58
16.04
18.59
15.88
13.01
18.29
16.04
18.95
62
16.80
Return on equity%
23.55
25.35
22.72
20.75
22.56
20.89
20.70
21.37
22.39
21.37
20.89
21.37
21.88
31
19.53
Return on assets%
23.19
21.01
18.69
20.35
18.27
19.26
19.36
19.02
19.86
18.42
22.33
19.26
19.31
27
0.86
EPS¥
0.16
0.14
0.15
0.15
0.14
0.14
0.13
0.13
0.11
0.10
0.90
(6.66%)
(3.82%)
—
13.27
EPS growth%
14.95
12.21
10.70
10.30
8.50
9.23
7.93
10.32
9.30
9.46
4.37
9.30
9.88
27
0.86
Bookvalue per sh¥
0.95
0.99
0.93
0.83
0.79
0.79
0.86
0.91
0.91
0.82
0.66
0.84%
(1.81%)
—
0.69
FCF per share¥
1.04
1.12
1.24
1.31
1.29
1.39
1.47
1.61
1.53
1.43
0.60
2.13%
3.74%
—
0.19
Dividend per sh¥
0.98
1.15
1.17
1.23
1.20
1.17
1.25
1.47
1.74
1.96
0.89
10.31%
6.98%
—
10.34
Div yield (avg)%
29.55
29.16
28.68
27.18
24.65
22.89
25.23
22.91
20.50
19.81
6.50
22.89
24.94
87
11.67
Payout ratio%
24.48
23.56
22.93
20.33
20.44
17.55
14.93
15.35
12.63
15.03
13.09
15.03
18.94
33
19.14
Shares (diluted)B
24.91
23.53
24.66
24.14
23.34
22.12
23.25
26.29
28.53
30.73
19.05
5.65%
3.06%
25
19.87
Buyback yield%
18.33
15.78
17.37
19.38
20.06
17.15
15.22
14.21
12.76
14.87
8.57
14.87
16.46
65
0.185
D/E ratiox
1.603
1.476
1.480
1.485
1.558
1.593
1.673
1.752
1.649
1.752
1.451
1.673
1.598
80
19.05
Enterprise value¥B
4.376
4.980
4.831
5.673
6.485
7.154
8.464
9.541
9.937
9.871
17.21
8.76%
10.41%
58
12.16
LT debt¥B
8.826
9.321
9.077
8.506
9.195
9.130
10.25
10.12
9.600
9.898
20.71
1.49%
1.25%
54
Revenue
¥29.66B
0.08%
1.00×
Cost of revenue
¥19.24B
0.12%
1.00×
Operating expenses
¥2.957B
0.07%
1.00×
Goodwill & intangibles
16.52%
Cash and investments
16.05%
Spread over hurdle
10.09%