0.831
Revenue¥B
8.505
8.642
9.038
9.366
9.523
9.696
9.761
9.938
10.32
10.46
0.865
1.89%
2.35%
9
17.51
Revenue growth%
3.21
1.64
0.67
0.40
0.53
0.47
2.82
4.92
7.34
10.20
7.13
4.92
2.23
70
12.56
Gross margin%
11.68
11.94
12.18
11.50
11.23
12.30
12.56
12.61
13.96
11.96
18.91
12.56
12.07
59
19.88
Operating margin%
0.40
0.70
0.40
0.40
1.65
0.40
0.78
3.64
6.36
5.07
22.97
3.64
0.74
87
19.30
Net margin%
6.36
4.97
6.85
7.25
7.27
4.54
5.37
3.13
2.62
4.58
5.43
4.54
5.17
72
24.32
P/E ratio (avg)x
19.91
18.45
16.06
14.79
15.33
13.93
12.31
12.35
10.50
9.328
16.73
12.31
14.36
62
32.28
EV/EBITx
13.36
13.56
11.87
12.73
12.86
12.99
12.10
12.31
12.06
10.50
20.95
12.10
12.52
28
11.71
FCF yield (avg)%
27.05
24.50
25.80
22.96
23.97
25.93
27.25
27.01
26.31
24.73
22.10
26.31
25.86
87
23.90
FCF margin%
11.12
11.90
11.22
13.92
15.39
13.07
16.03
17.38
14.74
14.52
11.24
14.74
14.22
94
0.727
FCF / Net incomex
0.686
0.657
0.560
0.554
0.486
0.522
0.541
0.460
0.408
0.368
0.659
0.460
0.531
37
20.86
ROIC%
8.65
9.47
6.67
5.34
6.27
9.00
10.17
11.16
9.58
9.79
22.35
9.79
9.23
19
5.39
Return on equity%
16.98
18.21
21.12
23.22
20.61
21.76
20.89
23.49
22.80
21.36
7.81
21.76
21.24
82
26.78
Return on assets%
6.66
4.80
2.93
1.56
2.94
1.37
1.73
2.40
5.03
7.16
10.01
2.40
2.93
70
3.54
EPS¥
2.87
3.03
3.30
3.20
3.02
2.95
2.88
2.60
2.69
2.83
3.74
(1.31%)
(0.44%)
—
15.60
EPS growth%
15.91
15.92
16.98
19.86
18.86
17.80
19.59
16.64
14.87
15.52
6.97
16.64
16.81
50
1.92
Bookvalue per sh¥
2.27
2.48
2.57
3.04
3.38
3.60
4.00
4.46
5.12
5.46
3.95
10.07%
9.15%
—
4.51
FCF per share¥
1.67
1.58
1.67
1.80
1.67
1.53
1.50
1.63
1.57
1.66
3.87
(0.04%)
0.22%
—
0.75
Dividend per sh¥
3.99
4.04
4.34
4.16
4.44
4.00
4.17
4.38
4.24
3.81
4.21
(2.97%)
(1.22%)
—
24.43
Div yield (avg)%
19.51
19.78
20.06
19.26
20.71
22.25
20.64
22.25
24.12
21.21
28.80
22.25
20.68
52
18.50
Payout ratio%
17.58
16.50
17.18
17.33
16.21
13.96
16.22
16.42
17.50
16.84
20.76
16.42
16.67
57
1.555
Shares (diluted)B
1.612
1.530
1.703
1.747
1.777
1.640
1.666
1.522
1.471
1.674
1.619
(1.18%)
(0.30%)
76
15.40
Buyback yield%
7.82
7.12
8.06
10.08
9.68
7.74
6.56
5.19
3.02
4.64
14.65
5.19
7.43
65
0.198
D/E ratiox
2.690
3.069
3.629
3.905
4.103
4.524
4.708
5.041
6.097
6.993
0.719
5.041
4.314
55
7.266
Enterprise value¥B
12.45
12.29
11.83
13.79
14.37
16.59
16.29
16.34
17.51
18.45
7.371
5.13%
3.32%
19
1.709
LT debt¥B
6.624
7.137
8.013
8.005
9.609
10.70
11.63
13.45
15.50
16.35
2.227
11.21%
11.54%
28
Revenue
¥10.46B
2.35%
1.00×
Cost of revenue
¥6.327B
2.12%
0.98×
Operating expenses
¥2.498B
2.35%
1.00×
Cash and investments
21.97%
Goodwill & intangibles
19.76%
Spread over hurdle
16.93%