9.182
Revenue¥B
7.990
7.903
7.977
7.884
7.745
7.849
7.982
8.024
7.954
7.988
10.08
0.62%
0.14%
76
27.75
Revenue growth%
24.30
26.47
23.77
21.49
20.25
18.12
16.12
14.33
13.56
15.34
6.48
15.34
19.18
8
21.06
Gross margin%
28.27
26.99
29.38
32.30
34.15
36.57
36.75
38.09
37.41
39.37
27.89
37.41
35.36
45
7.70
Operating margin%
26.64
27.18
28.00
29.18
31.91
30.15
28.55
27.72
24.92
27.28
9.92
27.72
27.86
38
9.69
Net margin%
28.28
27.58
29.52
27.64
26.89
24.99
26.17
27.88
26.90
24.25
20.65
26.17
27.24
86
24.14
P/E ratio (avg)x
19.36
19.90
18.96
20.63
23.40
24.56
26.01
24.56
24.66
27.32
14.98
24.66
23.98
76
8.778
EV/EBITx
33.33
34.94
38.19
38.80
42.30
41.92
38.02
34.64
35.44
38.05
27.61
38.02
38.03
51
5.14
FCF yield (avg)%
8.84
10.59
9.86
9.36
7.99
10.38
8.36
6.19
7.91
7.31
16.04
7.91
8.60
31
8.51
FCF margin%
28.28
30.44
28.42
28.97
31.11
33.58
30.91
30.25
28.10
26.62
22.62
30.25
29.61
20
1.774
FCF / Net incomex
0.274
0.255
0.271
0.248
0.240
0.232
0.221
0.215
0.200
0.191
1.631
0.215
0.236
25
4.34
ROIC%
23.21
24.21
26.98
25.50
26.02
27.76
27.37
28.90
27.34
28.56
12.09
27.76
27.16
48
15.59
Return on equity%
16.62
18.16
18.75
16.97
15.40
16.25
18.79
19.30
17.74
17.68
3.17
17.74
17.71
73
15.99
Return on assets%
26.23
23.92
26.18
25.32
26.04
23.19
22.93
20.47
20.53
18.26
9.37
20.53
23.56
67
0.24
EPS¥
0.29
0.32
0.34
0.31
0.28
0.28
0.31
0.34
0.37
0.40
0.24
6.93%
3.37%
—
29.10
EPS growth%
0.40
0.91
3.88
2.10
0.40
0.40
0.40
0.40
3.26
4.55
25.81
0.40
0.66
48
0.22
Bookvalue per sh¥
0.47
0.53
0.53
0.53
0.61
0.63
0.62
0.60
0.57
0.63
0.22
0.67%
2.23%
—
0.31
FCF per share¥
0.32
0.30
0.30
0.34
0.34
0.38
0.42
0.44
0.46
0.49
0.07
7.85%
4.30%
—
0.06
Dividend per sh¥
0.26
0.25
0.26
0.26
0.27
0.29
0.27
0.26
0.26
0.27
0.05
(0.51%)
1.44%
—
21.47
Div yield (avg)%
28.34
30.92
30.30
31.09
28.18
28.44
29.39
30.71
29.96
31.86
19.98
29.96
30.13
27
2.97
Payout ratio%
23.92
25.66
26.43
28.26
26.09
26.57
26.35
24.35
24.13
26.16
8.48
26.16
26.13
47
21.38
Shares (diluted)B
32.20
35.67
36.51
38.52
37.21
39.30
40.07
47.35
54.32
61.62
21.36
10.62%
8.06%
76
5.95
Buyback yield%
11.04
8.33
5.40
3.24
5.32
3.86
2.32
3.80
1.97
2.53
15.55
2.53
3.83
5
1.081
D/E ratiox
0.226
0.223
0.204
0.193
0.187
0.166
0.157
0.158
0.168
0.166
1.192
0.166
0.178
48
8.454
Enterprise value¥B
4.107
3.768
3.698
3.638
3.321
3.440
3.744
3.697
4.097
4.359
2.066
5.59%
1.55%
86
9.168
LT debt¥B
6.540
5.960
5.920
5.146
5.446
5.593
5.020
4.580
4.801
4.676
1.378
(3.00%)
(2.70%)
35
Revenue
¥7.988B
0.14%
1.00×
Cost of revenue
¥4.898B
0.29%
1.02×
Operating expenses
¥723.3M
(1.59%)
0.84×
Goodwill & intangibles
16.94%
Cash and investments
15.43%
Spread over hurdle
21.19%