14.46
Revenue¥B
9.686
10.57
11.33
12.39
13.16
14.31
15.67
16.49
17.73
19.18
15.11
7.82%
7.86%
44
24.90
Revenue growth%
13.26
13.67
13.90
14.60
15.09
17.24
19.44
21.54
18.75
17.43
13.47
18.75
16.17
85
29.20
Gross margin%
21.92
23.74
24.73
24.72
26.37
26.94
26.79
28.21
30.65
33.24
12.48
28.21
26.58
37
10.68
Operating margin%
7.26
6.58
8.31
10.19
9.26
12.11
12.39
10.85
8.45
6.78
20.46
10.85
8.85
30
17.38
Net margin%
18.40
17.49
17.62
19.97
20.64
19.57
16.79
17.48
17.70
18.87
7.07
17.70
18.05
49
21.98
P/E ratio (avg)x
27.12
30.11
31.94
35.18
36.08
39.10
40.98
41.14
49.35
58.73
15.21
41.14
37.59
18
7.995
EV/EBITx
16.08
17.86
19.93
17.59
19.34
20.33
18.81
20.73
21.38
22.17
34.75
20.73
19.63
11
18.53
FCF yield (avg)%
32.38
32.88
30.87
33.17
35.55
34.81
32.77
34.65
33.53
30.88
10.10
33.53
33.02
91
28.73
FCF margin%
17.06
16.55
18.67
16.04
13.88
11.83
11.13
10.43
11.80
13.99
20.71
11.80
13.94
87
0.794
FCF / Net incomex
0.267
0.252
0.267
0.235
0.231
0.251
0.242
0.250
0.239
0.210
0.718
0.242
0.246
90
25.93
ROIC%
1.81
1.76
0.40
3.28
2.93
1.20
1.08
3.95
2.16
4.45
10.58
2.16
1.98
13
9.74
Return on equity%
1.25
2.47
1.18
4.11
6.04
6.34
5.22
6.31
5.04
6.99
3.69
6.31
5.13
23
14.35
Return on assets%
21.98
21.03
19.79
20.56
23.33
24.58
24.44
21.48
22.91
25.42
25.97
24.44
22.44
21
0.40
EPS¥
0.43
0.40
0.42
0.47
0.44
0.49
0.45
0.43
0.41
0.47
0.43
1.22%
0.32%
—
15.04
EPS growth%
8.12
7.66
5.72
5.12
2.46
4.71
3.83
3.31
4.19
1.22
22.57
3.83
4.45
13
0.41
Bookvalue per sh¥
0.52
0.47
0.45
0.43
0.46
0.44
0.40
0.42
0.42
0.41
0.35
(2.05%)
(2.12%)
—
0.14
FCF per share¥
0.45
0.45
0.42
0.39
0.37
0.42
0.38
0.42
0.43
0.48
0.39
5.44%
1.64%
—
0.08
Dividend per sh¥
0.46
0.54
0.56
0.66
0.76
0.80
0.91
1.02
1.01
1.00
0.21
5.51%
9.01%
—
17.25
Div yield (avg)%
14.57
17.01
16.77
18.21
17.97
20.17
20.27
17.87
16.42
17.30
2.61
17.87
17.59
6
8.99
Payout ratio%
9.25
9.81
12.48
13.35
16.25
14.86
17.50
18.81
15.84
18.83
27.18
17.50
15.35
6
19.28
Shares (diluted)B
21.87
19.40
19.95
20.96
21.19
21.03
22.41
24.18
26.30
29.08
19.17
6.54%
1.88%
77
29.83
Buyback yield%
20.99
20.92
21.66
19.78
22.62
24.45
25.02
23.10
22.20
19.42
6.87
23.10
21.93
51
1.227
D/E ratiox
1.290
1.395
1.445
1.629
1.604
1.881
2.134
2.190
2.369
2.640
1.762
2.190
1.755
27
14.28
Enterprise value¥B
14.92
13.92
15.20
13.78
15.59
14.28
14.90
15.24
14.07
14.82
8.524
(1.01%)
(0.63%)
56
11.20
LT debt¥B
7.326
6.706
5.896
5.657
5.822
5.394
5.477
5.345
4.907
5.353
7.167
(1.67%)
(4.44%)
11
Revenue
¥19.18B
7.86%
1.00×
Cost of revenue
¥10.53B
8.10%
1.02×
Operating expenses
¥3.406B
7.34%
0.95×
Cash and investments
17.13%
Spread over hurdle
11.58%