8.343
Revenue¥B
18.69
18.33
18.60
18.57
18.53
18.71
18.60
18.57
18.50
18.24
9.339
(0.31%)
(0.16%)
85
6.78
Revenue growth%
34.39
35.34
35.35
37.85
38.21
36.98
38.42
37.25
37.74
37.22
15.85
37.25
37.23
9
22.75
Gross margin%
33.28
35.89
33.36
35.44
37.03
36.38
38.85
39.23
38.34
38.43
28.11
38.43
36.70
91
4.48
Operating margin%
25.99
26.63
26.01
23.32
21.56
23.18
22.30
20.17
20.22
21.36
16.35
21.36
22.74
92
21.64
Net margin%
11.40
11.67
12.56
11.62
11.72
8.87
9.04
10.76
11.52
11.00
20.10
10.76
11.46
66
17.90
P/E ratio (avg)x
12.54
14.24
15.14
14.59
16.48
17.09
16.33
18.38
19.11
18.48
27.23
18.38
16.41
14
34.21
EV/EBITx
35.88
35.47
34.16
33.40
32.18
35.15
38.85
37.93
35.96
39.36
9.735
37.93
35.68
25
20.07
FCF yield (avg)%
30.49
29.60
32.18
31.29
33.48
32.42
35.26
34.86
35.69
35.38
2.48
35.26
32.95
65
10.98
FCF margin%
20.31
20.86
18.86
17.38
15.23
16.43
13.80
14.94
16.16
18.97
5.62
16.16
16.91
63
1.553
FCF / Net incomex
0.612
0.628
0.579
0.566
0.620
0.680
0.651
0.569
0.502
0.530
1.449
0.569
0.596
7
25.76
ROIC%
21.96
23.45
24.67
24.75
24.76
22.29
21.38
20.54
22.90
20.28
16.54
21.38
22.60
42
7.71
Return on equity%
18.20
20.69
21.26
21.25
20.23
22.30
23.97
23.13
22.73
21.18
28.65
22.73
21.25
13
26.73
Return on assets%
19.72
18.86
19.97
20.48
18.26
20.35
21.91
20.60
19.23
16.63
12.59
20.35
19.84
16
0.32
EPS¥
1.24
1.44
1.66
1.64
1.66
1.74
1.79
1.96
2.00
2.32
0.33
6.87%
8.12%
—
7.69
EPS growth%
16.71
18.24
20.86
19.41
22.24
20.18
19.67
20.14
23.08
22.65
13.32
20.18
20.16
51
0.39
Bookvalue per sh¥
0.68
0.62
0.57
0.57
0.54
0.50
0.54
0.57
0.59
0.66
0.21
4.12%
0.52%
—
0.79
FCF per share¥
0.75
0.74
0.86
0.90
0.94
0.96
1.12
1.32
1.51
1.48
0.49
9.59%
6.59%
—
0.81
Dividend per sh¥
0.46
0.45
0.48
0.48
0.46
0.51
0.49
0.50
0.52
0.62
0.27
5.79%
3.77%
—
29.80
Div yield (avg)%
16.36
16.07
13.46
12.86
10.61
8.87
7.41
4.71
1.89
1.22
2.13
4.71
9.74
65
22.05
Payout ratio%
27.58
26.73
28.62
29.56
30.78
30.03
30.90
32.45
33.92
32.66
3.93
32.45
30.41
27
20.48
Shares (diluted)B
25.82
27.08
25.28
25.30
23.35
21.79
20.24
21.65
22.16
23.32
20.19
(0.02%)
(1.56%)
6
7.60
Buyback yield%
25.17
26.97
25.11
23.41
22.69
25.37
22.88
21.67
19.07
18.84
11.48
21.67
23.14
68
1.470
D/E ratiox
0.870
0.898
0.981
1.040
1.052
1.063
1.280
1.296
1.268
1.393
0.316
1.280
1.057
80
6.943
Enterprise value¥B
9.429
9.435
9.856
10.33
9.995
10.76
12.75
14.22
13.92
14.20
10.77
7.28%
5.83%
48
0.851
LT debt¥B
1.058
1.056
1.104
1.017
0.901
0.805
0.896
0.982
1.057
1.114
4.794
4.34%
0.95%
6
Revenue
¥18.24B
(0.16%)
1.00×
Cost of revenue
¥8.287B
0.02%
1.02×
Operating expenses
¥3.709B
(0.13%)
1.00×
Cash and investments
13.62%
Spread over hurdle
31.59%