52.16
Revenue¥B
32.02
35.08
38.24
42.47
46.39
49.84
54.97
59.31
65.37
70.99
54.43
8.88%
9.16%
62
11.37
Revenue growth%
13.67
12.62
9.95
9.48
7.61
6.71
9.03
6.95
9.28
6.58
19.30
6.95
9.15
33
13.83
Gross margin%
23.13
22.09
22.57
19.81
20.47
19.85
16.88
18.01
15.94
13.94
25.73
16.88
19.83
72
5.98
Operating margin%
18.89
18.44
21.12
24.08
22.85
24.92
23.68
24.54
22.67
23.78
15.34
23.78
23.26
28
5.24
Net margin%
23.08
24.44
26.45
29.08
31.48
31.22
30.15
27.70
28.86
30.71
12.66
30.15
28.97
15
15.84
P/E ratio (avg)x
11.25
10.41
9.727
9.951
9.910
10.73
9.599
8.502
7.793
7.675
21.18
8.502
9.819
49
20.19
EV/EBITx
33.81
36.66
38.57
45.72
46.50
50.22
52.94
59.13
57.39
68.86
12.82
57.39
48.36
62
24.66
FCF yield (avg)%
9.84
7.97
5.31
2.60
1.67
3.98
3.08
4.19
3.92
1.52
22.74
3.92
3.95
38
22.08
FCF margin%
25.57
24.28
25.36
26.32
27.11
27.44
27.43
25.70
28.44
30.36
19.39
27.44
26.72
38
0.779
FCF / Net incomex
2.313
2.491
2.526
2.436
2.611
2.845
3.384
3.790
4.040
4.727
1.395
3.790
2.728
11
11.20
ROIC%
16.45
14.01
13.20
15.38
14.88
13.24
10.35
9.42
7.83
6.37
24.96
9.42
13.22
42
26.08
Return on equity%
10.43
12.44
12.69
12.13
10.46
9.33
9.07
6.78
6.03
6.80
2.62
6.80
9.88
20
27.37
Return on assets%
15.23
18.10
19.10
16.92
14.56
11.59
14.48
15.11
13.46
14.31
29.89
14.31
14.84
54
1.49
EPS¥
2.15
2.26
2.71
2.97
2.93
3.48
3.49
3.59
3.93
4.67
1.64
9.80%
9.02%
—
18.31
EPS growth%
4.85
6.69
5.71
5.84
6.38
7.01
8.00
7.59
7.55
9.28
12.70
7.59
6.85
9
0.87
Bookvalue per sh¥
0.52
0.56
0.57
0.59
0.58
0.66
0.72
0.70
0.72
0.78
1.02
6.06%
3.33%
—
0.83
FCF per share¥
1.22
1.38
1.56
1.73
1.58
1.52
1.50
1.42
1.48
1.64
1.24
0.80%
3.00%
—
1.43
Dividend per sh¥
0.74
0.82
0.87
0.79
0.73
0.78
0.74
0.79
0.82
0.76
0.24
0.76%
1.29%
—
20.02
Div yield (avg)%
22.93
24.25
26.94
25.67
24.61
24.65
23.49
22.70
25.11
23.88
7.40
23.88
24.43
81
20.84
Payout ratio%
22.68
20.97
21.00
23.99
25.17
27.87
29.40
30.94
31.17
31.85
18.22
30.94
26.52
20
11.13
Shares (diluted)B
11.19
10.74
11.31
10.09
10.50
9.290
8.041
7.834
7.509
7.477
11.44
(6.57%)
(4.37%)
84
4.27
Buyback yield%
9.48
7.72
7.41
4.70
1.76
3.43
1.72
1.09
1.72
2.36
25.03
1.72
2.89
17
0.871
D/E ratiox
0.956
1.070
1.099
1.068
1.000
1.090
1.131
1.043
1.176
1.227
1.663
1.131
1.080
11
43.26
Enterprise value¥B
24.44
28.68
30.58
29.28
31.85
31.07
34.65
38.78
37.22
40.75
15.95
5.05%
5.00%
37
14.98
LT debt¥B
32.85
31.46
36.73
37.57
39.36
40.61
44.69
44.68
48.46
49.71
46.38
4.78%
4.14%
14
Revenue
¥70.99B
9.16%
1.00×
Cost of revenue
¥49.64B
9.39%
1.02×
Operating expenses
¥12.97B
8.79%
0.97×
Cash and investments
18.76%