19.07
Revenue¥B
10.03
10.26
10.84
11.06
11.63
12.24
12.58
13.18
13.85
14.64
21.33
4.71%
4.15%
55
5.60
Revenue growth%
5.31
3.10
5.82
8.53
11.25
11.68
14.50
12.18
10.74
12.08
6.17
12.08
11.00
60
25.21
Gross margin%
8.64
7.74
10.11
12.07
10.55
11.71
12.90
11.22
11.00
9.72
11.42
11.22
10.78
89
23.04
Operating margin%
20.15
19.80
17.51
16.72
15.70
16.83
16.79
18.44
18.64
17.14
6.77
17.14
17.33
94
19.40
Net margin%
10.83
13.29
13.27
14.72
14.51
16.06
17.72
19.57
19.40
17.01
23.20
17.72
15.39
56
32.19
P/E ratio (avg)x
28.95
28.00
30.31
31.13
27.50
28.65
26.50
23.13
23.81
24.40
31.44
24.40
27.75
54
30.15
EV/EBITx
30.81
30.90
35.97
36.13
40.30
37.58
41.17
39.42
38.80
39.01
7.908
39.01
38.19
83
21.95
FCF yield (avg)%
13.30
10.96
11.80
14.77
15.32
13.74
12.11
9.99
12.07
10.46
4.21
12.07
12.09
73
26.07
FCF margin%
17.14
18.22
19.94
20.85
21.85
21.95
20.87
23.09
22.36
22.76
2.27
22.36
21.36
20
0.955
FCF / Net incomex
0.886
0.801
0.871
0.936
0.970
0.909
0.968
1.067
1.009
1.081
0.366
1.009
0.952
41
13.29
ROIC%
16.91
14.44
11.80
10.38
8.34
6.69
4.62
5.35
2.96
1.53
4.40
4.62
7.52
7
28.77
Return on equity%
10.53
11.61
11.83
10.97
12.38
10.06
10.53
9.16
6.53
8.19
14.93
9.16
10.53
58
13.68
Return on assets%
14.08
11.86
12.20
12.79
12.95
11.19
9.44
11.32
10.73
9.88
16.90
10.73
11.59
40
0.67
EPS¥
0.57
0.64
0.66
0.60
0.62
0.67
0.75
0.75
0.81
0.75
0.73
3.95%
3.61%
—
3.15
EPS growth%
27.14
29.51
30.35
28.34
28.78
27.49
27.68
30.09
29.75
30.15
10.44
29.75
29.15
7
2.97
Bookvalue per sh¥
1.25
1.22
1.35
1.34
1.28
1.33
1.51
1.54
1.57
1.82
1.59
7.26%
3.58%
—
2.94
FCF per share¥
1.63
1.71
1.84
1.72
1.62
1.42
1.48
1.34
1.39
1.37
2.60
(3.21%)
(2.65%)
—
1.46
Dividend per sh¥
1.43
1.63
1.66
1.52
1.57
1.63
1.52
1.42
1.37
1.51
0.41
(0.85%)
0.67%
—
27.14
Div yield (avg)%
20.24
18.32
15.49
15.19
15.76
17.25
14.62
17.55
16.67
15.54
4.41
16.67
16.22
23
9.17
Payout ratio%
3.56
3.13
4.86
3.84
3.20
0.64
0.40
1.53
3.32
1.19
25.92
1.19
3.16
40
4.220
Shares (diluted)B
6.013
5.897
7.021
8.281
7.999
7.736
8.945
10.28
10.25
11.15
4.247
6.86%
7.75%
14
15.22
Buyback yield%
4.72
3.17
0.67
2.71
5.17
6.71
7.26
5.07
7.46
6.28
25.26
6.71
5.12
5
1.649
D/E ratiox
0.334
0.371
0.444
0.512
0.514
0.568
0.612
0.675
0.781
0.900
0.715
0.675
0.541
25
8.718
Enterprise value¥B
1.085
1.194
1.297
1.412
1.260
1.133
1.207
1.288
1.411
1.435
10.87
2.64%
2.80%
81
10.03
LT debt¥B
6.624
6.467
6.497
7.563
8.609
9.887
11.36
12.07
14.02
14.26
4.017
10.61%
7.41%
80
Revenue
¥14.64B
4.15%
1.00×
Cost of revenue
¥9.501B
4.21%
1.01×
Operating expenses
¥3.199B
4.17%
1.00×
Goodwill & intangibles
15.74%
Spread over hurdle
58.96%