19.15
Revenue¥B
60.51
60.59
61.56
63.39
63.47
65.45
66.36
67.33
66.52
68.14
20.33
1.43%
1.34%
60
12.12
Revenue growth%
16.81
18.19
18.46
19.44
16.56
13.85
16.51
15.40
15.19
17.82
20.75
15.40
16.68
8
14.25
Gross margin%
21.70
19.23
17.90
16.29
14.38
12.29
14.61
12.99
12.37
14.81
19.00
12.99
14.71
10
21.72
Operating margin%
28.88
31.05
31.79
29.95
30.29
30.17
28.65
26.62
26.82
29.61
25.20
28.65
29.78
8
20.73
Net margin%
3.62
5.36
3.95
2.23
4.08
2.17
0.40
0.52
2.60
2.75
11.50
2.17
2.67
54
11.33
P/E ratio (avg)x
18.47
16.91
17.12
17.67
16.45
17.86
17.32
17.23
16.49
15.36
9.434
17.23
17.18
13
20.71
EV/EBITx
23.98
23.38
25.89
28.97
29.35
30.30
32.70
29.86
32.65
30.30
24.14
30.30
29.61
30
13.65
FCF yield (avg)%
16.74
16.00
15.18
15.42
13.81
15.86
14.28
16.07
14.04
11.85
2.50
14.28
15.30
25
3.13
FCF margin%
7.22
4.57
3.41
2.83
4.77
6.55
9.20
10.87
12.64
13.92
4.74
10.87
6.88
57
1.290
FCF / Net incomex
1.168
1.252
1.110
1.030
0.905
0.857
0.793
0.812
0.818
0.799
0.639
0.812
0.881
23
14.43
ROIC%
19.51
18.26
17.31
19.32
19.06
21.41
21.39
21.72
20.52
19.16
16.61
21.39
19.42
68
28.83
Return on equity%
0.40
2.63
0.97
3.25
3.37
3.03
3.26
3.06
1.48
0.40
19.46
3.03
2.83
62
19.13
Return on assets%
27.30
29.12
28.52
28.32
30.84
31.41
32.92
30.77
31.93
32.12
15.55
31.93
30.80
52
1.30
EPS¥
0.62
0.61
0.65
0.72
0.63
0.64
0.69
0.66
0.70
0.70
1.37
2.05%
0.52%
—
27.67
EPS growth%
3.52
0.80
0.40
0.40
1.27
1.29
3.32
1.74
0.40
1.08
7.49
1.29
1.18
65
0.53
Bookvalue per sh¥
1.66
1.97
1.95
2.24
2.34
2.32
2.54
2.49
2.68
2.78
0.70
3.52%
5.18%
—
0.75
FCF per share¥
0.85
0.92
0.88
0.87
0.90
0.88
0.94
0.93
0.86
0.80
1.11
(2.29%)
0.03%
—
0.61
Dividend per sh¥
1.40
1.38
1.49
1.69
1.92
2.21
2.30
2.37
2.66
2.91
0.69
8.67%
6.90%
—
21.82
Div yield (avg)%
8.56
9.14
6.79
7.77
8.24
8.39
9.87
9.34
7.55
6.65
22.21
8.39
8.32
6
24.01
Payout ratio%
17.72
19.93
17.86
18.46
15.54
15.05
14.38
16.66
18.44
18.77
6.40
16.66
17.79
48
15.19
Shares (diluted)B
19.44
21.13
20.84
22.02
25.37
28.53
28.18
32.98
37.97
39.45
14.58
9.24%
7.32%
75
26.67
Buyback yield%
23.00
23.25
20.70
18.33
20.75
18.78
21.53
23.85
24.74
27.12
4.96
23.85
22.26
52
1.344
D/E ratiox
0.901
1.028
1.060
1.177
1.198
1.400
1.447
1.407
1.478
1.567
1.658
1.447
1.299
57
28.86
Enterprise value¥B
105.2
107.2
109.1
111.0
125.5
146.1
145.1
166.3
161.1
153.9
43.24
4.16%
5.20%
66
68.50
LT debt¥B
41.30
38.09
33.97
31.94
29.65
27.18
28.97
29.05
26.96
23.30
36.69
(4.70%)
(5.94%)
34
Revenue
¥68.14B
1.34%
1.00×
Cost of revenue
¥34.71B
1.21%
0.99×
Operating expenses
¥12.79B
1.71%
1.04×
Cash and investments
18.59%
Spread over hurdle
15.49%