102.7
Revenue¥B
39.20
42.88
46.90
50.81
56.17
60.39
66.50
70.87
75.67
83.44
113.3
8.23%
8.69%
14
11.87
Revenue growth%
18.37
17.99
16.09
18.43
19.86
22.07
24.70
22.28
20.75
18.61
5.28
22.07
19.23
14
7.27
Gross margin%
23.98
24.40
23.51
22.68
23.21
23.52
23.92
23.14
23.28
24.65
14.50
23.52
23.52
33
9.54
Operating margin%
23.25
25.59
24.29
24.82
24.01
23.02
21.42
24.09
23.04
24.22
4.60
23.04
24.05
80
25.65
Net margin%
30.48
30.01
28.02
25.55
23.34
23.40
25.71
25.25
27.74
29.23
10.18
25.71
26.72
31
33.51
P/E ratio (avg)x
20.34
18.76
18.02
20.67
22.53
25.19
26.04
27.91
29.88
32.21
9.846
27.91
23.86
94
16.01
EV/EBITx
6.963
7.165
7.152
6.624
6.557
6.487
5.606
6.047
5.644
4.790
12.98
5.644
6.522
75
18.82
FCF yield (avg)%
19.79
20.24
22.22
19.43
18.13
15.51
17.13
18.90
18.29
15.56
19.30
17.13
18.60
60
7.86
FCF margin%
24.29
24.39
23.96
21.78
22.14
19.98
17.65
16.31
13.66
10.91
20.98
16.31
20.88
66
0.568
FCF / Net incomex
1.608
1.858
1.839
1.942
1.943
2.004
2.056
2.256
2.206
2.214
1.107
2.206
1.973
28
18.31
ROIC%
17.56
17.62
15.35
17.84
20.54
19.01
16.14
17.75
20.31
19.08
13.97
19.01
17.80
38
16.36
Return on equity%
9.03
6.76
6.16
6.16
7.64
5.43
6.89
7.88
8.90
9.47
18.03
7.88
7.27
33
14.80
Return on assets%
23.29
22.54
20.09
21.13
19.72
19.65
21.22
22.03
21.19
23.64
9.16
21.22
21.20
77
1.55
EPS¥
2.80
3.24
3.64
4.14
4.13
4.15
3.92
4.07
4.37
4.91
1.72
3.51%
7.54%
—
7.90
EPS growth%
13.58
14.18
13.05
14.92
13.03
11.59
10.18
11.15
8.77
7.36
4.40
10.18
12.31
19
1.78
Bookvalue per sh¥
2.34
2.25
2.68
2.86
3.24
3.39
3.46
3.42
3.76
3.72
0.76
2.78%
5.26%
—
0.46
FCF per share¥
2.07
2.06
2.13
2.20
2.16
2.14
2.30
2.51
2.50
2.81
1.78
5.41%
3.57%
—
1.92
Dividend per sh¥
0.56
0.60
0.64
0.71
0.66
0.66
0.67
0.69
0.71
0.77
2.00
3.12%
2.67%
—
21.85
Div yield (avg)%
31.86
29.06
31.28
32.03
30.23
32.51
31.42
31.54
31.22
34.20
11.33
31.54
31.48
52
14.31
Payout ratio%
6.56
6.77
6.62
8.54
11.32
13.96
14.87
14.75
15.38
18.14
29.10
14.87
12.64
65
12.98
Shares (diluted)B
19.41
19.40
22.09
22.64
24.13
23.57
28.49
29.17
31.49
35.86
12.93
8.24%
7.28%
5
7.58
Buyback yield%
23.55
25.40
28.13
30.27
32.55
32.90
33.91
32.04
32.31
29.62
28.71
32.31
31.16
78
1.074
D/E ratiox
0.940
0.917
1.020
1.149
1.088
0.995
1.038
1.056
1.068
1.008
1.699
1.038
1.029
42
96.84
Enterprise value¥B
146.6
166.9
170.4
199.2
221.9
224.1
230.3
266.4
295.3
297.0
49.20
6.01%
7.54%
68
96.63
LT debt¥B
32.77
29.31
27.51
29.91
26.81
25.55
25.72
23.26
20.95
22.41
44.98
(3.52%)
(4.79%)
87
Revenue
¥83.44B
8.69%
1.00×
Cost of revenue
¥41.97B
8.62%
0.99×
Operating expenses
¥13.55B
8.88%
1.02×
Cash and investments
15.45%