27.45
Revenue¥B
26.07
28.66
31.26
33.82
36.76
39.85
43.65
46.70
50.24
53.38
28.54
7.74%
8.22%
12
27.40
Revenue growth%
19.80
18.20
15.70
17.63
19.97
20.37
22.96
20.79
19.62
18.14
9.94
20.37
19.71
61
27.90
Gross margin%
23.75
25.98
27.97
26.57
27.02
29.68
27.91
25.56
26.12
28.18
22.38
27.91
26.79
50
7.14
Operating margin%
9.77
9.90
8.18
8.97
8.92
8.09
6.75
6.15
3.49
6.32
23.61
6.32
8.14
63
2.66
Net margin%
27.44
30.22
29.82
32.25
32.89
35.39
36.27
36.63
36.99
37.19
15.14
36.63
34.14
36
30.09
P/E ratio (avg)x
25.26
27.76
28.74
29.19
29.27
32.83
38.24
36.74
37.79
35.28
7.310
36.74
31.05
31
8.783
EV/EBITx
50.30
54.09
49.53
57.00
60.31
64.82
70.96
66.60
64.05
62.54
22.18
64.82
61.42
83
13.72
FCF yield (avg)%
5.21
6.85
5.45
5.22
7.55
5.65
4.65
7.22
4.83
6.68
6.33
5.65
5.55
59
25.44
FCF margin%
12.48
13.65
15.05
15.39
16.36
16.35
16.56
18.93
16.09
18.12
4.49
16.56
16.22
81
1.576
FCF / Net incomex
3.170
3.324
3.867
4.374
4.539
5.044
5.223
5.262
5.665
5.449
0.201
5.262
4.792
85
27.34
ROIC%
5.63
5.00
6.21
8.93
7.40
8.73
8.44
8.02
8.52
10.37
18.99
8.52
8.23
89
22.15
Return on equity%
25.79
27.23
26.74
23.76
23.39
23.28
24.62
27.48
28.76
28.86
20.73
27.48
26.26
48
17.98
Return on assets%
15.18
15.22
13.68
13.20
14.56
15.91
16.69
14.70
12.36
14.41
4.08
14.70
14.63
38
0.86
EPS¥
2.45
2.63
3.00
2.81
2.74
2.63
2.80
2.60
2.96
3.24
0.91
3.42%
3.00%
—
17.31
EPS growth%
26.00
26.87
28.47
28.08
28.98
29.78
27.12
27.60
25.46
23.96
9.55
27.12
27.36
42
2.79
Bookvalue per sh¥
1.30
1.33
1.47
1.58
1.77
2.09
2.07
2.38
2.32
2.33
2.77
5.60%
6.53%
—
1.03
FCF per share¥
3.07
3.55
3.70
4.36
4.93
5.75
5.93
6.18
6.97
7.90
2.69
9.91%
11.51%
—
2.47
Dividend per sh¥
2.04
1.74
1.54
1.43
1.34
1.17
1.07
1.02
0.92
0.85
1.19
(8.68%)
(9.18%)
—
3.03
Div yield (avg)%
19.84
19.94
22.55
21.24
20.83
19.69
21.84
24.63
22.52
20.90
7.23
21.84
21.07
21
17.62
Payout ratio%
25.32
22.88
21.52
23.51
25.80
23.75
21.84
21.25
20.36
18.08
11.03
21.25
22.36
82
4.747
Shares (diluted)B
6.385
6.532
7.624
7.346
7.891
8.625
9.252
9.885
10.96
12.26
4.949
9.21%
7.91%
42
11.54
Buyback yield%
25.97
25.34
23.83
23.19
25.16
24.91
25.45
22.61
25.59
26.39
17.89
25.45
25.25
16
0.267
D/E ratiox
0.739
0.730
0.820
0.765
0.787
0.760
0.709
0.670
0.740
0.783
1.264
0.740
0.750
48
24.57
Enterprise value¥B
34.20
40.47
45.06
53.10
54.06
61.72
69.02
71.46
71.31
69.38
19.48
5.12%
9.11%
73
42.17
LT debt¥B
18.71
17.34
16.42
18.04
19.43
17.80
18.74
19.40
17.19
18.68
23.89
(0.79%)
—
5
Revenue
¥53.38B
8.22%
1.00×
Cost of revenue
¥26.61B
8.01%
0.98×
Operating expenses
¥13.36B
8.74%
1.05×
Cash and investments
18.84%