7.199
Revenue¥B
15.65
15.37
15.62
16.04
15.93
16.12
16.18
15.92
16.39
16.67
7.791
0.92%
0.77%
14
9.87
Revenue growth%
20.45
22.15
25.06
27.74
30.21
31.27
30.08
28.27
26.52
28.28
29.00
28.28
28.01
11
14.71
Gross margin%
17.31
18.94
19.61
22.08
23.73
26.17
28.08
27.90
29.02
26.59
3.87
27.90
24.95
84
6.93
Operating margin%
1.94
4.92
7.55
7.38
5.52
4.29
2.28
3.73
3.69
2.80
14.79
3.69
4.01
82
22.67
Net margin%
14.93
14.30
16.45
17.17
15.24
12.34
10.20
7.62
4.76
4.73
18.65
7.62
13.32
67
12.07
P/E ratio (avg)x
26.08
24.52
24.24
23.57
21.31
22.85
24.34
24.77
24.55
25.83
12.46
24.55
24.43
85
20.25
EV/EBITx
29.63
31.39
36.18
36.78
38.81
43.14
47.01
54.43
51.97
55.29
33.89
51.97
40.98
12
6.53
FCF yield (avg)%
10.65
13.45
13.39
10.97
10.89
11.01
11.04
9.63
10.00
12.49
13.21
11.01
10.99
27
26.08
FCF margin%
22.89
23.97
23.63
26.06
28.22
26.31
23.73
21.99
23.99
26.66
17.76
23.99
23.98
41
1.207
FCF / Net incomex
1.632
1.497
1.450
1.570
1.466
1.551
1.482
1.471
1.458
1.505
1.685
1.482
1.490
79
17.51
ROIC%
26.19
28.24
26.16
23.92
21.31
18.86
17.93
15.33
14.33
15.22
7.82
15.33
20.09
77
12.08
Return on equity%
29.52
29.27
29.64
29.67
27.91
28.48
28.96
27.84
28.64
26.29
15.41
28.48
28.80
58
7.34
Return on assets%
30.19
30.71
29.46
30.75
29.09
29.27
27.46
25.93
24.97
24.38
12.14
25.93
29.18
67
2.21
EPS¥
2.84
3.01
3.40
3.69
3.82
3.59
3.61
3.74
3.61
3.48
2.33
(1.85%)
3.29%
—
5.84
EPS growth%
19.83
22.72
22.46
21.75
24.48
22.55
22.92
23.80
22.77
21.75
5.11
22.77
22.64
45
0.79
Bookvalue per sh¥
2.39
2.49
2.95
2.95
3.25
3.77
3.94
4.62
4.75
4.61
1.12
7.21%
7.49%
—
1.78
FCF per share¥
3.55
4.14
4.24
5.01
5.16
5.09
5.81
6.65
6.62
7.49
0.47
7.71%
8.82%
—
0.65
Dividend per sh¥
2.30
2.34
2.08
2.16
1.98
2.00
2.13
1.97
2.05
1.83
2.07
(1.57%)
(1.95%)
—
11.08
Div yield (avg)%
25.46
27.23
29.09
27.61
28.78
28.64
27.23
29.43
26.46
24.26
27.01
27.23
27.42
81
4.96
Payout ratio%
13.12
13.65
11.69
11.85
13.54
16.41
14.59
17.22
15.64
18.31
28.03
16.41
14.12
66
3.425
Shares (diluted)B
2.982
2.695
2.699
2.693
2.486
2.286
2.177
2.150
2.243
2.289
3.485
(1.64%)
(3.16%)
71
24.19
Buyback yield%
8.31
10.98
13.07
14.83
16.37
15.97
15.64
18.61
17.43
19.89
23.66
17.43
15.80
62
1.410
D/E ratiox
1.552
1.437
1.554
1.426
1.556
1.564
1.580
1.797
1.925
2.087
1.405
1.797
1.560
29
10.92
Enterprise value¥B
14.69
12.77
12.13
12.52
11.44
10.12
10.53
10.40
10.46
11.38
8.239
(0.11%)
(2.05%)
77
0.749
LT debt¥B
4.919
4.621
4.918
5.015
4.546
4.321
4.443
4.881
4.894
5.358
4.486
3.34%
0.40%
92
Revenue
¥16.67B
0.77%
1.00×
Cost of revenue
¥7.851B
1.17%
1.04×
Operating expenses
¥3.932B
0.45%
0.97×
Cash and investments
14.35%
Return on capital
116.68%
Spread over hurdle
110.06%