24.55
Revenue¥B
14.52
15.65
16.96
17.91
19.73
21.06
22.83
24.39
26.47
28.09
27.22
7.32%
7.69%
28
26.31
Revenue growth%
17.93
16.99
18.15
17.30
14.84
12.66
12.53
12.24
12.68
10.36
13.94
12.53
13.76
74
19.41
Gross margin%
6.92
7.66
8.44
10.04
7.78
7.72
5.39
2.50
0.73
3.07
15.40
3.07
7.29
66
26.63
Operating margin%
8.18
11.04
8.51
10.04
12.06
11.04
11.25
9.58
6.95
9.37
7.00
9.58
9.81
18
8.76
Net margin%
1.06
0.68
0.40
1.52
0.40
0.40
0.40
0.42
1.02
0.40
23.56
0.40
0.41
8
8.000
P/E ratio (avg)x
12.23
12.50
11.35
10.84
10.68
11.78
11.13
12.21
11.15
10.49
36.08
11.15
11.25
73
7.459
EV/EBITx
9.546
9.982
10.88
11.87
11.91
11.91
11.54
12.45
14.62
14.64
30.06
12.45
11.89
22
11.98
FCF yield (avg)%
15.29
18.22
17.51
14.82
11.83
13.32
11.86
13.79
16.60
16.30
17.12
13.79
15.06
46
28.49
FCF margin%
21.22
22.79
20.11
18.75
16.78
13.97
15.68
13.33
10.55
9.22
11.21
13.33
16.23
5
0.146
FCF / Net incomex
1.197
1.235
1.452
1.426
1.558
1.735
1.784
2.029
2.255
2.494
0.378
2.029
1.646
10
13.28
ROIC%
15.66
14.86
12.85
13.29
12.46
14.00
11.07
13.99
11.68
12.40
12.49
12.40
13.07
54
28.65
Return on equity%
16.79
15.02
17.58
18.62
16.31
15.81
18.26
16.32
16.15
14.20
6.80
16.15
16.31
31
29.56
Return on assets%
24.44
25.99
24.68
24.84
27.37
24.39
21.39
21.05
22.89
23.95
14.47
22.89
24.42
48
0.45
EPS¥
0.81
0.85
0.83
0.91
1.01
1.15
1.27
1.38
1.47
1.44
0.46
7.50%
6.69%
—
7.76
EPS growth%
0.40
3.17
6.13
7.25
5.67
6.87
6.94
9.51
12.38
11.80
29.52
9.51
6.91
51
0.44
Bookvalue per sh¥
1.95
2.01
2.17
2.44
2.39
2.73
2.81
3.08
2.86
3.05
1.87
4.98%
4.01%
—
0.69
FCF per share¥
0.95
1.04
1.10
1.18
1.39
1.52
1.60
1.70
1.93
1.89
0.29
6.37%
8.47%
—
1.33
Dividend per sh¥
1.81
1.87
2.01
2.14
2.12
2.40
2.60
2.93
3.21
3.28
0.79
9.14%
6.53%
—
2.33
Div yield (avg)%
18.21
18.46
18.95
21.53
19.11
20.91
23.03
25.76
28.33
29.48
23.14
25.76
21.22
71
11.47
Payout ratio%
28.36
27.49
27.13
29.28
27.91
30.59
29.00
27.82
28.49
31.36
4.23
29.00
28.43
65
6.558
Shares (diluted)B
5.511
6.053
5.893
5.725
5.044
4.837
4.663
5.105
4.786
4.261
6.748
(3.32%)
(3.66%)
45
23.74
Buyback yield%
30.27
32.19
32.52
31.36
32.80
31.89
30.48
29.38
28.61
28.87
20.41
29.38
30.92
49
0.968
D/E ratiox
0.163
0.189
0.197
0.201
0.242
0.272
0.290
0.349
0.368
0.395
0.730
0.349
0.257
29
15.92
Enterprise value¥B
11.93
12.98
14.17
14.75
15.92
15.54
17.74
19.04
20.47
19.12
20.62
3.72%
5.78%
12
21.34
LT debt¥B
25.02
25.64
30.54
36.39
40.73
40.12
39.75
41.26
48.63
52.73
8.090
5.30%
8.82%
88
Revenue
¥28.09B
7.69%
1.00×
Cost of revenue
¥19.66B
7.69%
1.00×
Operating expenses
¥5.370B
7.95%
1.02×
Cash and investments
20.23%