7.763
Revenue¥B
10.04
9.926
9.730
9.947
10.03
10.24
10.07
10.00
9.841
9.999
8.584
(0.06%)
0.22%
13
16.62
Revenue growth%
12.04
14.73
17.26
16.56
13.90
14.21
12.31
10.56
8.15
5.65
26.94
10.56
13.10
16
13.64
Gross margin%
19.76
21.49
22.35
22.66
21.57
19.52
18.23
19.39
20.77
20.57
24.62
19.52
20.67
50
21.81
Operating margin%
8.92
11.47
12.90
11.14
13.02
11.51
13.73
15.13
14.22
13.09
18.58
13.73
12.96
68
19.10
Net margin%
14.23
16.43
14.25
16.17
18.25
15.71
16.86
15.82
14.01
15.80
21.45
15.80
15.81
63
8.501
P/E ratio (avg)x
17.73
17.78
21.38
22.95
24.48
28.39
31.11
32.93
33.36
36.65
8.147
32.93
26.43
15
15.94
EV/EBITx
49.57
49.18
54.15
53.38
58.75
64.25
72.97
84.93
94.54
106.7
30.90
84.93
61.50
12
4.60
FCF yield (avg)%
23.08
21.11
21.62
24.49
24.69
24.18
21.95
19.55
18.60
15.91
17.07
19.55
21.78
27
9.76
FCF margin%
6.66
7.99
10.46
8.51
6.94
8.45
11.09
10.67
9.99
11.58
25.14
10.67
9.25
83
1.371
FCF / Net incomex
0.347
0.375
0.335
0.362
0.326
0.279
0.253
0.217
0.215
0.201
1.118
0.217
0.302
43
5.37
ROIC%
1.54
3.12
3.39
5.98
4.90
2.89
3.53
5.00
4.67
2.64
26.32
3.53
3.46
36
25.54
Return on equity%
26.82
25.74
27.03
26.80
29.75
32.54
31.73
29.77
30.09
28.47
7.59
30.09
29.11
88
16.27
Return on assets%
11.49
13.92
14.27
15.66
12.99
15.40
14.95
15.10
12.21
11.82
26.05
14.95
14.09
23
0.67
EPS¥
1.30
1.34
1.52
1.42
1.60
1.75
1.95
2.15
2.05
1.84
0.72
2.92%
4.36%
—
3.79
EPS growth%
23.69
25.50
28.29
28.15
28.56
29.79
31.23
32.51
30.33
28.93
25.97
30.33
28.75
45
2.51
Bookvalue per sh¥
1.74
1.85
1.79
1.61
1.53
1.68
1.80
1.90
1.76
1.68
2.58
1.83%
(0.92%)
—
1.80
FCF per share¥
1.86
1.86
1.74
1.85
1.88
1.78
1.90
1.84
1.74
1.81
1.35
(0.76%)
0.33%
—
2.21
Dividend per sh¥
2.38
2.74
2.55
2.54
2.92
2.95
2.83
2.73
2.62
2.86
0.75
(0.40%)
1.50%
—
24.36
Div yield (avg)%
15.91
15.88
15.78
17.13
19.83
22.70
22.94
24.82
25.83
26.30
28.86
24.82
21.27
73
10.32
Payout ratio%
6.13
6.06
3.42
5.85
8.36
5.98
8.30
9.78
11.80
11.61
21.52
9.78
7.21
13
1.369
Shares (diluted)B
0.910
0.879
0.782
0.796
0.804
0.700
0.708
0.738
0.745
0.703
1.343
(2.67%)
(3.41%)
50
7.12
Buyback yield%
2.35
5.16
6.60
9.08
11.18
9.79
12.60
12.87
13.38
11.86
28.66
12.60
10.49
52
0.433
D/E ratiox
0.919
0.941
0.959
1.065
1.196
1.317
1.289
1.442
1.309
1.342
1.460
1.317
1.243
62
5.493
Enterprise value¥B
8.945
9.741
10.24
9.426
9.720
9.932
11.13
12.18
13.91
15.21
5.253
9.36%
6.79%
53
1.433
LT debt¥B
3.089
3.247
2.995
2.901
2.863
3.115
2.974
2.749
2.816
2.981
4.552
0.81%
(0.37%)
62
Revenue
¥9.999B
0.22%
1.00×
Cost of revenue
¥6.435B
0.24%
1.00×
Operating expenses
¥2.290B
(0.18%)
0.96×
Cash and investments
19.94%
Spread over hurdle
(3.20%)