8.819
Revenue¥B
11.40
11.46
11.38
11.53
11.36
11.38
11.39
11.61
11.48
11.54
9.781
0.32%
0.11%
17
24.30
Revenue growth%
5.10
8.04
10.55
8.64
8.29
5.64
3.47
0.52
2.04
4.91
25.26
3.47
5.37
71
26.43
Gross margin%
3.77
5.55
5.06
3.34
3.73
4.45
5.13
4.87
4.38
3.25
7.85
4.45
4.42
32
12.02
Operating margin%
25.80
22.91
25.80
24.62
25.03
22.73
20.04
18.41
18.12
19.79
11.50
19.79
22.82
40
20.75
Net margin%
17.92
15.26
13.06
13.98
16.55
18.71
17.65
20.23
20.95
23.55
25.15
20.23
17.78
64
9.973
P/E ratio (avg)x
47.16
53.30
51.46
51.75
54.71
58.44
60.12
64.28
72.59
70.15
18.08
64.28
56.57
48
30.01
EV/EBITx
43.94
44.65
49.39
46.26
44.35
45.25
48.02
52.14
57.29
64.87
17.22
52.14
47.14
78
21.55
FCF yield (avg)%
1.71
3.22
4.92
3.52
4.94
2.42
4.78
3.26
4.47
6.95
20.75
4.47
4.00
23
4.64
FCF margin%
31.80
30.41
30.03
32.55
35.04
36.10
36.10
37.27
38.83
40.57
28.19
37.27
35.57
89
0.509
FCF / Net incomex
0.228
0.196
0.204
0.197
0.199
0.191
0.198
0.171
0.157
0.157
1.242
0.171
0.197
72
23.32
ROIC%
4.08
2.12
0.40
0.40
0.40
0.40
2.78
3.97
4.80
4.91
26.63
3.97
2.45
70
27.70
Return on equity%
14.39
11.49
12.75
14.54
15.28
15.80
15.59
16.03
13.19
14.84
10.40
15.59
14.69
76
26.86
Return on assets%
23.13
23.11
21.92
21.68
22.35
20.16
19.72
17.06
16.74
17.47
5.86
17.47
20.92
41
1.87
EPS¥
3.29
3.32
3.49
3.50
3.74
3.85
4.14
4.38
4.03
4.01
2.07
1.38%
2.10%
—
11.38
EPS growth%
11.07
10.50
8.86
6.90
5.23
4.31
4.45
7.15
7.00
4.94
8.78
4.94
6.95
31
5.56
Bookvalue per sh¥
6.94
6.96
7.48
8.78
9.63
10.58
11.10
13.33
13.28
14.04
4.72
7.83%
7.72%
—
2.22
FCF per share¥
8.68
8.89
9.45
9.33
9.25
9.61
9.92
10.48
10.85
11.87
4.73
5.12%
3.37%
—
2.11
Dividend per sh¥
5.00
5.51
6.15
6.61
7.20
7.31
8.04
7.41
7.86
8.27
3.11
2.81%
5.27%
—
27.08
Div yield (avg)%
19.48
19.26
20.62
21.70
20.50
22.24
24.03
22.73
22.55
23.34
27.10
22.73
21.97
35
4.61
Payout ratio%
24.12
23.81
23.03
20.37
20.82
22.46
21.60
23.42
24.46
24.85
27.22
23.42
23.22
44
1.270
Shares (diluted)B
1.034
0.963
0.916
0.957
1.013
0.982
0.903
0.919
1.008
1.078
1.272
1.25%
(0.41%)
55
15.77
Buyback yield%
5.18
7.17
6.28
8.21
10.79
8.68
11.42
10.05
12.62
13.44
17.69
11.42
9.37
42
0.740
D/E ratiox
2.252
2.505
2.596
2.852
3.435
3.899
4.321
4.637
4.600
5.472
0.123
4.600
3.667
32
4.106
Enterprise value¥B
7.778
7.614
8.370
8.708
9.868
10.66
12.37
13.13
13.40
13.66
3.172
6.72%
6.24%
12
4.796
LT debt¥B
4.130
4.017
4.000
4.380
3.996
3.820
4.031
4.123
4.268
4.493
1.062
2.37%
1.21%
87
Revenue
¥11.54B
0.11%
1.00×
Cost of revenue
¥5.607B
0.16%
1.01×
Operating expenses
¥2.395B
0.03%
0.99×
Cash and investments
20.01%
Property and equipment
15.70%
Spread over hurdle
16.62%