5.053
Revenue¥B
8.852
9.368
10.18
10.95
11.90
12.74
13.50
14.44
15.14
16.22
5.221
6.40%
7.08%
16
19.11
Revenue growth%
17.45
15.22
17.09
17.84
17.84
16.52
15.12
15.02
12.31
15.19
28.50
15.12
15.87
36
25.72
Gross margin%
10.21
12.57
10.06
11.07
9.42
8.99
7.39
5.93
2.93
2.85
29.01
5.93
9.20
91
20.53
Operating margin%
4.85
7.65
9.38
7.41
8.73
6.39
8.04
7.56
6.35
4.60
24.80
6.39
7.48
85
22.49
Net margin%
32.28
30.07
27.22
26.52
24.78
22.56
25.48
28.39
28.98
29.12
22.78
28.39
27.80
58
20.80
P/E ratio (avg)x
12.74
13.08
15.02
14.62
16.89
19.38
23.32
22.74
24.70
29.61
28.43
23.32
18.13
84
19.92
EV/EBITx
40.23
38.80
37.39
40.43
39.34
42.88
45.56
49.61
54.64
50.28
22.22
49.61
41.65
68
8.75
FCF yield (avg)%
18.24
20.33
20.70
22.48
20.27
17.31
19.33
18.44
19.33
16.40
22.79
18.44
19.33
89
3.56
FCF margin%
27.90
28.98
27.02
29.20
29.78
27.39
24.44
21.48
18.65
17.47
22.45
21.48
27.21
74
1.297
FCF / Net incomex
1.894
2.008
2.118
2.070
2.204
2.388
2.207
2.329
2.610
2.372
0.946
2.372
2.205
30
27.47
ROIC%
18.71
16.08
17.29
18.01
15.75
16.12
18.04
19.68
18.78
18.70
17.10
18.70
18.03
31
2.40
Return on equity%
20.87
23.51
22.21
22.05
22.90
21.97
21.31
21.40
20.42
19.43
17.71
21.31
21.68
57
19.28
Return on assets%
20.13
20.08
20.68
17.79
20.24
18.17
19.23
18.95
20.09
17.89
7.64
18.95
19.66
85
3.48
EPS¥
4.73
4.92
5.58
6.09
6.18
6.65
6.92
7.43
7.74
8.50
3.61
6.60%
7.62%
—
14.27
EPS growth%
20.12
22.86
22.77
22.30
21.57
21.66
19.22
16.91
18.97
18.82
13.39
18.97
20.85
63
0.96
Bookvalue per sh¥
3.03
3.04
3.00
3.00
3.24
3.42
3.22
3.20
3.57
3.50
3.16
1.55%
0.90%
—
2.84
FCF per share¥
3.38
3.73
3.37
3.15
3.12
2.73
2.37
2.40
2.47
2.21
3.94
(6.68%)
(3.69%)
—
2.65
Dividend per sh¥
1.28
1.43
1.41
1.38
1.37
1.40
1.41
1.28
1.30
1.27
2.65
(1.57%)
0.93%
—
12.59
Div yield (avg)%
25.10
22.71
22.51
24.06
21.59
21.86
22.03
24.34
23.41
26.05
25.95
23.41
23.06
51
13.07
Payout ratio%
20.83
19.11
21.77
19.91
20.84
19.80
17.51
15.93
13.61
15.40
24.84
15.93
19.45
58
2.743
Shares (diluted)B
2.363
2.577
2.363
2.209
2.399
2.478
2.629
2.511
2.296
2.393
2.633
(0.05%)
(0.16%)
24
17.74
Buyback yield%
11.28
10.47
11.41
8.57
10.35
8.05
10.67
12.25
11.65
8.87
11.94
10.67
10.57
5
0.967
D/E ratiox
1.403
1.323
1.332
1.174
1.182
1.171
1.177
1.185
1.255
1.232
0.676
1.185
1.209
90
11.84
Enterprise value¥B
8.701
8.747
10.20
11.09
10.78
10.49
12.14
12.26
13.13
13.26
3.664
4.23%
5.58%
77
15.86
LT debt¥B
18.61
17.05
18.97
20.22
20.94
23.88
22.27
24.61
27.92
25.50
2.507
4.02%
4.57%
52
Revenue
¥16.22B
7.08%
1.00×
Cost of revenue
¥11.36B
7.08%
1.00×
Operating expenses
¥2.784B
6.15%
0.92×
Cash and investments
18.42%
Goodwill & intangibles
17.71%
Spread over hurdle
(3.33%)