8.388
Revenue¥B
21.02
21.70
21.84
21.63
22.39
23.01
23.12
23.85
24.67
24.79
8.940
2.05%
1.56%
24
18.55
Revenue growth%
24.30
26.73
27.00
26.75
27.35
28.60
28.22
26.50
24.80
27.41
6.72
27.41
26.87
75
28.66
Gross margin%
11.10
9.54
11.29
13.50
13.99
13.94
13.05
15.04
12.17
12.23
13.30
13.05
12.64
85
28.57
Operating margin%
9.68
11.60
9.65
12.51
10.56
7.95
8.75
7.59
9.55
6.73
17.86
7.95
9.60
15
4.21
Net margin%
21.05
20.43
20.24
18.49
21.33
20.69
19.92
19.63
17.55
17.58
25.25
19.63
20.08
78
16.14
P/E ratio (avg)x
13.30
15.68
17.76
19.79
23.61
28.07
30.59
29.43
34.68
38.80
15.32
30.59
25.84
52
36.74
EV/EBITx
18.30
19.63
19.12
19.20
22.09
23.04
24.27
22.86
25.88
27.11
17.81
24.27
22.47
17
6.28
FCF yield (avg)%
3.96
4.39
4.04
6.86
8.45
6.91
4.53
4.54
4.40
6.13
12.84
4.54
4.54
52
16.65
FCF margin%
29.40
29.61
31.70
34.51
36.82
36.12
37.44
34.51
37.24
35.65
5.37
36.12
35.08
55
0.447
FCF / Net incomex
0.390
0.383
0.444
0.532
0.594
0.632
0.623
0.638
0.712
0.768
1.658
0.638
0.609
15
23.65
ROIC%
22.29
19.36
18.21
17.88
18.59
21.39
19.71
19.33
18.07
18.39
16.56
19.33
18.96
15
16.30
Return on equity%
33.18
34.40
35.64
33.07
32.51
34.07
34.63
37.24
38.27
40.71
12.41
37.24
34.51
50
9.23
Return on assets%
12.30
14.01
13.38
12.27
9.28
8.71
9.47
11.34
10.56
10.67
9.90
10.56
11.01
16
2.22
EPS¥
2.07
2.13
2.08
2.04
2.09
2.39
2.25
2.46
2.54
2.85
2.43
6.41%
3.41%
—
26.82
EPS growth%
12.93
12.46
13.67
13.22
12.31
14.79
13.39
15.89
13.97
14.00
19.37
14.00
13.53
60
2.58
Bookvalue per sh¥
1.21
1.40
1.40
1.54
1.70
1.98
2.24
2.39
2.39
2.84
1.41
10.82%
8.76%
—
1.47
FCF per share¥
3.05
3.04
2.89
2.73
3.04
2.99
3.14
2.92
3.13
3.40
2.13
2.24%
1.43%
—
2.20
Dividend per sh¥
1.47
1.45
1.65
1.65
1.88
2.06
1.98
2.13
2.20
2.48
2.88
5.73%
4.60%
—
7.88
Div yield (avg)%
11.31
14.08
11.25
9.08
7.99
5.56
6.22
5.45
6.31
4.01
19.65
5.56
7.15
79
2.64
Payout ratio%
19.25
17.86
14.94
13.24
12.21
12.13
11.24
14.21
12.99
12.35
23.29
12.35
13.11
30
3.355
Shares (diluted)B
4.231
4.286
4.049
3.806
4.352
4.205
4.135
4.029
4.589
5.264
3.387
3.88%
1.56%
27
5.32
Buyback yield%
26.08
23.43
20.85
23.29
21.17
21.86
21.58
21.95
22.35
21.33
27.61
21.86
21.91
11
0.676
D/E ratiox
0.951
0.938
0.862
0.871
0.797
0.839
0.924
0.831
0.864
0.864
0.159
0.864
0.864
93
14.16
Enterprise value¥B
1.363
1.249
1.237
1.256
1.351
1.356
1.240
1.377
1.475
1.501
6.420
2.13%
0.84%
39
16.75
LT debt¥B
8.746
8.443
9.374
10.92
11.33
12.16
14.40
14.07
15.39
16.64
18.95
7.99%
7.58%
89
Revenue
¥24.79B
1.56%
1.00×
Cost of revenue
¥16.80B
1.81%
1.02×
Operating expenses
¥4.444B
1.03%
0.95×
Goodwill & intangibles
17.88%
Cash and investments
17.80%
Spread over hurdle
17.59%