10.29
Revenue¥B
26.74
27.93
29.45
30.05
31.04
32.96
34.66
35.48
37.84
38.80
10.92
4.57%
4.20%
39
23.33
Revenue growth%
4.24
5.61
5.43
4.28
6.09
6.74
7.99
5.37
2.69
0.40
3.16
5.37
5.40
40
6.76
Gross margin%
15.37
14.53
15.22
13.31
12.46
12.63
13.66
12.11
13.22
15.49
9.96
13.22
13.48
5
4.44
Operating margin%
6.96
4.74
3.49
1.98
3.66
5.50
4.67
4.89
3.39
6.03
13.15
4.89
4.70
9
22.60
Net margin%
22.99
20.41
18.08
15.32
15.40
15.78
17.69
17.20
17.98
19.85
12.65
17.69
17.84
77
10.19
P/E ratio (avg)x
18.60
16.54
15.76
14.76
13.55
12.14
12.46
12.70
12.51
13.01
37.46
12.51
13.28
66
18.59
EV/EBITx
10.45
11.25
10.45
11.14
11.64
12.43
13.20
11.64
11.81
10.97
22.22
11.81
11.44
50
3.25
FCF yield (avg)%
13.81
11.52
8.75
5.98
6.65
5.44
6.22
7.95
5.76
2.86
9.06
5.76
6.44
57
12.33
FCF margin%
3.32
2.57
4.83
4.60
7.00
4.80
7.14
8.99
8.35
6.59
26.42
7.14
5.71
41
1.470
FCF / Net incomex
1.590
1.555
1.705
1.934
2.137
1.957
1.848
2.025
1.908
1.776
0.707
1.908
1.878
24
11.73
ROIC%
17.91
15.79
14.43
13.70
15.82
12.96
11.56
12.45
9.95
12.01
24.10
12.01
13.33
64
23.10
Return on equity%
14.71
12.98
14.55
15.64
14.74
12.34
11.43
12.00
13.35
11.37
12.72
12.00
13.16
81
23.94
Return on assets%
3.02
5.43
7.55
5.85
8.00
7.83
6.24
8.04
6.79
7.93
10.12
7.83
7.17
34
1.07
EPS¥
0.93
0.88
1.01
1.06
1.11
1.04
1.06
1.10
1.04
1.12
1.12
0.14%
1.23%
—
13.16
EPS growth%
26.93
27.56
28.23
30.00
28.33
26.64
26.89
27.42
29.01
28.17
3.24
27.42
27.86
71
1.28
Bookvalue per sh¥
0.90
1.02
1.09
1.00
1.04
1.03
1.08
1.07
1.10
1.16
1.24
2.19%
3.18%
—
0.43
FCF per share¥
0.67
0.69
0.65
0.57
0.60
0.56
0.55
0.59
0.57
0.52
0.40
(2.98%)
(2.96%)
—
0.61
Dividend per sh¥
0.66
0.73
0.80
0.87
0.78
0.81
0.72
0.73
0.81
0.85
0.87
1.71%
2.78%
—
8.17
Div yield (avg)%
15.12
12.89
10.47
12.05
14.73
17.22
16.46
17.05
16.61
16.54
26.05
16.61
15.79
39
8.60
Payout ratio%
13.61
12.69
12.76
14.86
17.43
18.13
18.68
20.96
22.37
19.97
19.94
19.97
17.78
71
21.77
Shares (diluted)B
39.92
45.40
48.82
54.30
59.96
61.59
60.16
66.52
69.11
78.79
22.69
5.61%
7.50%
26
16.99
Buyback yield%
7.69
9.20
7.43
8.84
8.13
5.85
6.35
4.31
6.66
7.96
6.83
6.35
7.56
58
1.502
D/E ratiox
0.955
1.066
1.062
1.088
1.185
1.382
1.356
1.446
1.709
1.853
0.471
1.446
1.271
76
23.14
Enterprise value¥B
33.51
38.49
41.73
47.87
46.72
48.96
48.88
50.07
55.87
66.73
9.919
7.39%
8.35%
93
18.36
LT debt¥B
30.14
35.81
41.76
44.55
49.21
56.49
55.57
63.67
72.76
76.65
24.70
9.27%
9.30%
12
Revenue
¥38.80B
4.20%
1.00×
Cost of revenue
¥19.82B
4.03%
0.98×
Operating expenses
¥6.967B
4.61%
1.04×
Goodwill & intangibles
16.18%