14.71
Revenue¥B
16.43
16.71
16.92
16.72
16.34
15.99
16.00
15.70
15.75
15.82
16.33
(0.65%)
(0.49%)
22
4.11
Revenue growth%
8.40
8.31
6.71
4.85
4.70
5.45
7.37
8.98
10.80
11.67
22.10
8.98
7.84
10
23.35
Gross margin%
26.65
29.46
26.91
25.51
27.15
26.20
24.85
22.29
22.42
20.85
19.35
22.42
25.86
54
25.98
Operating margin%
21.70
23.30
24.81
22.81
25.42
26.95
28.84
31.50
29.27
30.57
2.90
29.27
26.18
95
20.21
Net margin%
5.08
2.57
2.00
0.40
1.02
0.40
0.40
0.40
0.40
0.40
12.24
0.40
0.40
25
35.68
P/E ratio (avg)x
32.01
27.93
28.22
28.07
29.23
32.45
29.89
28.17
26.09
25.51
11.30
28.17
28.19
51
13.78
EV/EBITx
34.22
38.35
42.43
40.41
42.59
40.62
40.96
40.99
39.73
37.65
13.58
40.62
40.51
31
3.65
FCF yield (avg)%
12.68
13.92
15.44
16.71
17.76
15.64
15.14
18.02
16.10
15.94
16.50
15.94
15.79
91
18.48
FCF margin%
30.31
28.03
25.73
27.74
24.85
25.87
24.74
24.00
21.57
21.64
3.51
24.00
25.29
82
1.511
FCF / Net incomex
0.375
0.372
0.421
0.503
0.553
0.636
0.694
0.826
0.814
0.945
1.464
0.814
0.594
6
8.34
ROIC%
2.04
0.40
0.99
0.97
0.40
0.40
1.84
1.69
3.41
1.32
21.62
1.69
1.16
23
25.95
Return on equity%
19.34
20.46
20.46
21.02
23.53
24.61
22.27
23.00
22.26
20.89
3.05
22.27
21.64
59
17.52
Return on assets%
0.40
0.40
2.68
0.40
2.75
4.30
6.09
6.41
3.65
4.89
27.96
4.89
3.20
43
4.31
EPS¥
8.11
8.67
8.94
9.79
10.12
11.42
12.95
13.90
13.22
14.03
4.72
6.75%
6.81%
—
22.12
EPS growth%
13.57
14.61
12.96
12.38
9.76
9.06
6.88
6.10
3.97
6.04
10.79
6.10
9.41
62
4.98
Bookvalue per sh¥
8.16
8.38
8.77
10.20
10.82
10.55
10.88
11.82
11.96
13.52
4.06
4.55%
6.32%
—
2.01
FCF per share¥
4.24
5.05
5.98
7.05
8.40
9.05
10.59
12.19
12.39
13.64
7.66
10.17%
13.30%
—
7.52
Dividend per sh¥
8.47
8.72
8.76
9.37
10.17
10.54
11.09
11.13
11.91
14.12
5.46
6.79%
6.23%
—
25.54
Div yield (avg)%
21.05
22.97
20.95
22.81
24.63
25.18
22.30
21.61
23.11
25.40
24.20
23.11
22.89
37
7.05
Payout ratio%
5.12
2.36
1.07
1.27
1.43
3.84
2.24
0.40
0.40
0.40
17.24
0.40
1.35
6
2.307
Shares (diluted)B
2.150
2.256
2.452
2.510
2.434
2.202
2.175
2.123
2.060
2.228
2.222
(1.75%)
(0.70%)
50
18.49
Buyback yield%
25.17
26.53
27.98
30.88
31.14
32.84
33.18
33.82
31.14
30.68
24.96
32.84
31.01
75
0.613
D/E ratiox
1.066
1.044
1.133
1.297
1.441
1.672
2.024
2.421
2.911
3.334
0.408
2.421
1.557
44
13.30
Enterprise value¥B
22.69
26.10
27.86
28.14
29.02
33.02
36.99
36.25
42.23
45.43
2.861
9.38%
6.78%
35
7.285
LT debt¥B
22.34
25.99
28.66
28.12
27.71
28.17
28.20
32.10
38.15
42.05
14.21
8.70%
6.24%
34
Revenue
¥15.82B
(0.49%)
1.00×
Cost of revenue
¥7.952B
(0.45%)
1.00×
Operating expenses
¥2.927B
(1.13%)
0.94×
Cash and investments
15.99%
Spread over hurdle
16.87%