22.45
Revenue¥B
35.68
36.44
37.78
39.05
39.19
40.42
40.26
40.92
41.90
42.21
23.35
1.49%
1.81%
69
19.73
Revenue growth%
3.11
2.15
0.40
3.38
5.13
5.61
3.04
5.14
3.13
3.57
23.66
3.57
3.25
61
7.07
Gross margin%
15.32
16.48
13.79
14.33
13.42
16.07
15.23
13.88
13.35
10.90
25.70
13.88
14.11
24
20.11
Operating margin%
14.76
16.71
18.80
19.05
19.96
19.53
17.45
17.19
15.53
17.79
11.59
17.45
17.62
50
28.24
Net margin%
8.78
7.61
5.36
5.77
6.52
8.49
10.32
11.55
14.10
11.84
16.95
11.55
8.64
7
33.69
P/E ratio (avg)x
35.08
37.78
40.02
37.86
37.32
36.70
40.21
38.41
35.64
37.50
29.49
37.50
37.64
15
25.90
EV/EBITx
15.13
16.07
15.69
18.85
22.41
21.89
22.75
27.08
27.98
29.22
29.52
27.08
22.15
70
17.22
FCF yield (avg)%
10.51
9.35
10.20
12.75
11.73
14.61
17.35
17.77
18.02
19.77
3.85
17.77
13.68
55
20.75
FCF margin%
10.30
13.29
11.33
11.10
11.14
9.78
7.28
6.79
5.51
3.83
14.73
6.79
10.04
34
1.720
FCF / Net incomex
2.523
2.673
3.204
3.200
3.231
3.484
3.838
4.273
4.413
5.097
1.785
4.273
3.358
35
11.29
ROIC%
3.94
3.17
3.50
5.90
8.73
11.54
8.95
8.34
5.78
3.16
12.02
8.34
5.84
41
13.43
Return on equity%
19.08
18.28
17.40
17.76
15.69
16.49
14.87
14.51
16.78
15.88
9.07
15.88
16.63
36
13.70
Return on assets%
14.19
17.05
17.55
16.03
13.42
11.73
10.95
10.78
11.54
11.82
25.17
11.54
12.62
56
1.06
EPS¥
1.15
1.28
1.43
1.38
1.53
1.56
1.52
1.61
1.53
1.46
1.09
(1.03%)
2.69%
—
16.95
EPS growth%
27.46
29.14
29.25
28.42
29.32
30.64
28.72
26.80
26.53
24.71
21.93
26.80
28.57
16
1.01
Bookvalue per sh¥
0.44
0.48
0.47
0.48
0.48
0.56
0.60
0.57
0.64
0.69
0.90
7.30%
4.67%
—
0.30
FCF per share¥
1.32
1.40
1.49
1.45
1.61
1.81
2.01
2.08
2.19
2.25
0.74
6.95%
6.17%
—
0.45
Dividend per sh¥
1.57
1.80
2.01
1.94
2.17
2.13
2.08
2.01
2.34
2.38
0.99
1.85%
4.35%
—
26.59
Div yield (avg)%
9.72
12.23
14.38
12.99
11.47
10.81
10.25
11.35
10.40
12.41
6.14
10.81
11.41
39
12.74
Payout ratio%
4.59
2.93
2.73
3.70
5.82
5.60
3.57
5.22
4.66
3.22
5.14
4.66
4.15
28
18.66
Shares (diluted)B
15.30
15.19
16.05
17.50
19.21
21.13
23.32
25.78
27.72
24.34
18.66
4.85%
3.66%
46
4.73
Buyback yield%
27.04
27.91
25.09
24.72
26.68
24.91
24.29
22.15
24.54
22.81
25.95
24.29
24.81
18
1.327
D/E ratiox
1.285
1.383
1.282
1.352
1.363
1.529
1.523
1.712
1.621
1.454
0.528
1.529
1.419
77
6.045
Enterprise value¥B
31.78
33.32
34.51
34.50
33.64
31.12
34.43
35.49
34.25
37.23
30.33
2.05%
1.22%
64
17.25
LT debt¥B
15.90
14.48
15.55
14.24
14.95
16.17
18.13
16.72
18.67
18.19
5.071
4.00%
0.91%
54
Revenue
¥42.21B
1.81%
1.00×
Cost of revenue
¥21.25B
1.70%
0.99×
Operating expenses
¥9.004B
1.86%
1.00×
Cash and investments
14.26%
Spread over hurdle
16.49%