33.18
Revenue¥B
16.19
17.26
18.89
20.70
22.88
24.91
26.91
29.80
31.82
34.94
35.38
8.84%
8.62%
88
21.58
Revenue growth%
18.61
19.56
16.65
15.08
16.07
16.59
17.34
17.02
17.29
16.14
15.26
17.02
16.83
58
6.47
Gross margin%
33.10
33.18
33.52
30.73
28.69
30.44
29.15
31.57
31.90
31.32
25.85
31.32
31.45
41
27.44
Operating margin%
32.13
34.49
32.48
31.70
29.22
31.46
33.98
34.35
32.56
34.66
9.97
33.98
32.52
34
9.15
Net margin%
21.05
23.58
22.93
20.93
18.39
19.20
20.46
20.59
22.71
19.97
11.75
20.46
20.76
34
20.86
P/E ratio (avg)x
42.39
40.46
44.61
46.43
47.68
53.00
53.66
56.13
62.45
71.99
24.90
56.13
50.34
91
36.09
EV/EBITx
26.89
27.78
26.53
30.72
29.95
32.98
33.85
33.48
38.15
40.50
37.89
33.85
31.85
82
17.98
FCF yield (avg)%
15.28
13.74
13.30
14.07
12.11
13.52
15.30
16.39
19.15
16.80
14.19
16.39
14.68
21
17.85
FCF margin%
6.43
8.80
5.87
7.85
8.33
10.38
9.91
8.79
7.85
5.69
11.45
8.79
8.09
84
1.020
FCF / Net incomex
0.605
0.598
0.601
0.614
0.594
0.653
0.675
0.650
0.753
0.786
0.654
0.675
0.632
80
29.34
ROIC%
26.03
28.75
31.37
33.33
33.72
35.49
33.55
33.69
32.06
33.72
28.09
33.69
33.44
89
17.74
Return on equity%
0.40
0.93
3.84
5.35
5.27
6.27
4.83
4.74
6.04
5.54
11.45
5.54
5.05
18
5.27
Return on assets%
27.15
27.29
27.65
28.98
31.64
30.43
32.41
32.61
31.48
34.47
19.34
32.41
30.96
51
0.46
EPS¥
1.14
1.25
1.30
1.31
1.16
1.06
0.93
0.81
0.82
0.76
0.48
(8.23%)
(5.17%)
—
22.84
EPS growth%
6.12
4.78
4.12
6.75
9.58
7.42
6.88
5.95
8.54
7.03
13.79
7.03
6.81
83
1.91
Bookvalue per sh¥
1.93
2.05
2.08
2.05
2.44
2.41
2.76
2.95
3.40
3.97
0.35
10.19%
9.56%
—
2.29
FCF per share¥
1.76
1.58
1.59
1.58
1.75
1.70
1.88
2.00
1.78
1.71
0.73
(0.55%)
(1.40%)
—
1.02
Dividend per sh¥
2.41
2.68
2.89
2.94
2.72
2.71
2.85
2.76
2.56
2.58
2.27
(1.09%)
0.03%
—
2.07
Div yield (avg)%
0.92
0.40
2.26
2.79
2.68
0.40
2.06
1.66
3.50
4.61
19.95
2.06
2.16
38
21.89
Payout ratio%
23.18
20.76
21.40
19.61
22.04
21.02
23.48
26.20
28.66
28.77
16.93
26.20
22.61
43
19.01
Shares (diluted)B
21.94
21.61
23.81
24.65
24.65
27.42
28.79
26.68
26.52
28.75
18.50
3.13%
2.66%
40
4.78
Buyback yield%
14.69
17.53
19.51
17.71
16.06
13.16
10.37
12.10
14.58
12.24
29.61
12.24
14.63
69
1.407
D/E ratiox
0.369
0.401
0.443
0.453
0.479
0.550
0.569
0.574
0.594
0.570
1.532
0.570
0.514
18
16.42
Enterprise value¥B
12.86
12.56
11.15
11.28
9.538
9.724
9.350
8.086
7.064
6.272
28.14
(8.04%)
(8.41%)
85
3.902
LT debt¥B
25.50
28.67
26.80
29.92
30.56
35.26
39.02
42.19
42.77
48.26
35.15
9.57%
7.51%
66
Revenue
¥34.94B
8.62%
1.00×
Cost of revenue
¥16.07B
8.91%
1.03×
Operating expenses
¥7.282B
8.80%
1.02×
Goodwill & intangibles
16.28%
Spread over hurdle
13.05%