11.48
Revenue¥B
20.85
21.60
22.23
23.15
23.82
24.69
24.71
25.59
25.72
26.27
12.68
1.98%
2.53%
61
29.10
Revenue growth%
0.40
0.40
2.92
1.60
1.49
0.40
0.99
3.46
5.78
4.52
14.76
3.46
1.54
71
22.13
Gross margin%
25.49
26.15
27.83
25.97
27.92
30.88
31.81
31.51
31.12
31.85
6.54
31.51
29.40
77
11.01
Operating margin%
20.58
17.64
20.36
21.33
23.22
25.76
24.35
23.10
23.60
22.93
17.51
23.60
23.02
35
10.65
Net margin%
12.57
14.19
15.63
17.95
19.68
22.33
23.09
20.87
17.88
15.02
9.11
20.87
17.92
31
36.84
P/E ratio (avg)x
10.01
9.461
9.111
9.060
8.482
9.493
10.25
10.88
11.10
12.45
11.93
10.88
9.753
62
30.10
EV/EBITx
39.80
42.91
46.45
46.85
44.21
46.09
47.51
46.88
44.57
45.41
10.20
46.09
45.75
24
11.10
FCF yield (avg)%
24.17
24.15
22.77
22.68
20.37
18.35
18.40
16.54
14.75
15.84
8.33
16.54
19.38
53
8.89
FCF margin%
0.52
0.40
0.40
0.40
0.51
0.40
2.86
2.04
2.14
4.89
19.84
2.14
0.52
40
0.797
FCF / Net incomex
1.602
1.644
1.942
1.986
2.134
2.301
2.239
2.512
2.614
2.746
0.785
2.512
2.187
50
3.14
ROIC%
22.14
21.92
19.41
20.61
21.01
19.74
19.42
21.21
19.22
20.81
23.11
19.74
20.71
27
24.16
Return on equity%
30.48
32.43
34.88
34.45
33.15
32.67
29.85
27.92
26.58
25.27
27.87
27.92
31.46
70
19.99
Return on assets%
25.78
24.03
23.45
22.59
23.33
24.84
24.97
27.26
26.56
26.02
9.99
26.02
24.91
23
0.70
EPS¥
0.21
0.19
0.17
0.15
0.13
0.15
0.16
0.16
0.17
0.17
0.74
5.28%
(2.56%)
—
5.86
EPS growth%
2.25
3.69
6.39
6.12
4.08
6.26
7.02
6.24
6.63
8.32
12.76
6.63
6.25
27
0.25
Bookvalue per sh¥
1.08
0.98
1.08
1.20
1.10
1.18
1.09
1.11
0.99
1.05
0.27
(0.94%)
0.75%
—
0.31
FCF per share¥
1.06
1.27
1.28
1.47
1.76
2.01
2.39
2.61
3.13
3.11
0.50
12.08%
11.85%
—
0.26
Dividend per sh¥
0.76
0.82
0.92
0.96
0.98
1.03
1.19
1.40
1.66
2.00
1.01
15.39%
11.08%
—
11.24
Div yield (avg)%
16.53
15.90
14.96
14.03
13.56
13.54
14.56
17.55
18.44
21.23
27.41
17.55
15.43
26
3.12
Payout ratio%
14.57
13.24
12.29
11.35
8.54
8.11
8.52
5.69
4.28
6.66
19.15
6.66
8.53
15
9.075
Shares (diluted)B
9.807
9.115
9.434
9.929
10.16
10.99
10.99
11.55
12.07
12.08
8.900
3.52%
2.85%
38
28.21
Buyback yield%
15.24
18.09
17.66
18.47
19.49
20.01
21.55
23.25
20.76
23.31
13.38
21.55
19.75
22
1.794
D/E ratiox
0.443
0.406
0.387
0.377
0.348
0.330
0.340
0.329
0.338
0.350
0.256
0.338
0.349
41
8.054
Enterprise value¥B
19.82
22.75
23.26
23.51
24.37
22.43
21.26
20.64
19.01
18.45
6.765
(5.41%)
0.58%
9
1.234
LT debt¥B
1.969
1.993
2.240
2.667
2.731
2.827
3.194
3.794
3.790
4.161
18.81
8.79%
8.10%
57
Revenue
¥26.27B
2.53%
1.00×
Cost of revenue
¥14.28B
2.62%
1.01×
Operating expenses
¥3.806B
2.63%
1.01×
Property and equipment
19.28%
Cash and investments
19.06%
Spread over hurdle
59.13%