5.152
Revenue¥B
4.800
4.773
4.775
4.759
4.928
5.013
5.084
5.228
5.271
5.347
5.746
1.65%
1.12%
20
16.29
Revenue growth%
4.30
1.46
2.51
3.71
1.37
3.73
2.06
4.26
1.62
2.03
28.94
2.06
2.29
93
28.94
Gross margin%
13.69
15.93
16.26
15.89
14.43
15.30
14.49
13.28
13.52
12.16
28.11
13.52
14.46
47
2.49
Operating margin%
17.73
17.37
16.64
18.33
17.62
18.76
16.43
19.10
20.54
21.22
7.69
19.10
18.03
37
3.46
Net margin%
12.53
13.38
14.55
17.30
16.30
18.22
19.97
17.36
19.27
18.69
14.99
18.69
17.33
13
25.57
P/E ratio (avg)x
24.35
21.27
21.98
20.59
17.98
17.95
17.45
17.07
17.16
15.40
19.25
17.16
17.96
20
29.74
EV/EBITx
51.19
53.94
52.10
54.75
58.66
62.51
70.36
82.21
78.35
82.27
37.66
78.35
60.59
30
3.98
FCF yield (avg)%
11.17
13.46
13.09
10.95
11.81
12.83
15.29
14.62
11.68
12.95
8.89
12.95
12.89
93
2.25
FCF margin%
9.42
7.49
8.27
8.76
11.53
9.22
8.00
8.85
8.73
8.04
20.86
8.73
8.74
28
1.267
FCF / Net incomex
1.490
1.516
1.646
1.637
1.782
1.734
1.538
1.470
1.490
1.433
1.207
1.490
1.527
72
4.39
ROIC%
7.37
10.01
8.52
9.02
8.79
11.16
8.69
9.51
7.70
5.18
27.97
8.69
8.74
80
14.57
Return on equity%
23.40
24.15
22.50
22.04
19.96
18.89
21.19
21.54
24.49
24.87
22.70
21.54
22.27
50
11.55
Return on assets%
8.19
9.58
9.45
9.05
11.50
13.56
11.60
9.09
6.46
5.50
24.35
9.09
9.27
91
1.43
EPS¥
0.72
0.69
0.66
0.69
0.67
0.72
0.64
0.58
0.63
0.62
1.46
(1.54%)
(2.26%)
—
29.16
EPS growth%
7.44
7.36
7.53
6.80
9.22
8.63
5.88
7.52
8.22
7.12
7.82
7.52
7.48
55
0.74
Bookvalue per sh¥
1.61
1.91
1.90
1.83
2.02
2.23
2.26
2.29
2.57
2.58
1.19
4.97%
6.24%
—
1.30
FCF per share¥
0.55
0.61
0.60
0.68
0.63
0.71
0.66
0.72
0.79
0.85
0.35
6.01%
3.82%
—
0.67
Dividend per sh¥
0.59
0.58
0.58
0.59
0.59
0.58
0.67
0.76
0.76
0.76
0.89
5.26%
3.66%
—
13.52
Div yield (avg)%
6.03
4.52
3.32
0.51
0.84
0.40
3.40
2.99
2.60
2.73
22.94
2.73
2.86
59
19.46
Payout ratio%
2.51
4.08
5.21
3.40
5.09
4.73
3.42
4.33
4.15
7.07
13.69
4.33
4.24
25
1.494
Shares (diluted)B
2.023
2.121
2.333
2.575
2.859
2.906
2.616
2.383
2.492
2.714
1.465
(1.04%)
4.10%
42
17.95
Buyback yield%
17.75
18.29
16.52
19.11
19.63
21.72
21.76
23.87
21.74
23.22
15.20
21.76
20.68
75
0.955
D/E ratiox
0.729
0.660
0.739
0.748
0.801
0.735
0.766
0.799
0.872
0.840
1.076
0.799
0.757
41
4.058
Enterprise value¥B
4.598
4.487
4.225
3.896
4.206
4.489
4.490
3.895
3.927
3.763
3.272
(2.20%)
(3.51%)
33
3.699
LT debt¥B
0.713
0.778
0.842
0.844
0.825
0.732
0.778
0.823
0.917
0.955
1.866
2.97%
3.00%
41
Revenue
¥5.347B
1.12%
1.00×
Cost of revenue
¥2.956B
1.12%
1.00×
Operating expenses
¥1.246B
1.38%
1.03×
Goodwill & intangibles
16.06%
Cash and investments
16.03%
Spread over hurdle
32.21%