13.09
Revenue¥B
7.162
7.708
8.506
9.424
10.43
11.43
12.31
13.15
13.96
15.19
13.64
7.80%
8.69%
85
23.04
Revenue growth%
11.26
8.70
9.65
12.53
10.52
12.50
13.81
15.26
14.74
13.96
5.66
13.96
12.51
41
22.16
Gross margin%
12.75
11.87
13.12
10.35
8.18
7.95
5.34
2.99
0.40
0.40
9.12
2.99
8.07
58
9.80
Operating margin%
7.46
4.50
3.20
4.18
5.97
8.31
7.96
5.67
5.61
7.43
20.21
7.43
5.82
77
4.07
Net margin%
13.86
14.49
15.12
13.73
14.89
14.91
12.83
10.19
11.32
12.43
27.88
12.43
13.79
8
6.460
P/E ratio (avg)x
21.33
21.27
20.96
18.99
18.30
16.82
14.94
14.89
13.71
12.81
6.020
14.89
17.56
70
19.02
EV/EBITx
15.79
18.11
20.38
23.54
26.75
27.82
27.72
29.65
35.55
34.39
33.18
29.65
27.23
28
7.77
FCF yield (avg)%
8.37
6.45
5.29
2.43
4.61
5.13
5.71
4.44
4.65
3.95
12.17
4.65
4.89
52
17.53
FCF margin%
8.40
7.38
10.16
12.44
15.34
14.65
16.33
17.26
15.66
14.91
28.75
15.66
14.78
27
0.581
FCF / Net incomex
1.091
1.015
1.020
0.906
0.963
0.876
0.863
0.898
0.980
0.988
0.477
0.898
0.971
42
13.04
ROIC%
30.29
30.23
32.69
30.73
27.86
28.71
30.98
29.09
30.67
29.26
11.67
29.26
30.26
31
14.40
Return on equity%
3.73
4.66
4.18
6.63
6.48
5.06
4.78
3.27
1.96
1.57
28.57
3.27
4.42
48
28.96
Return on assets%
0.45
0.40
0.40
1.52
0.40
0.40
3.09
4.88
6.20
6.70
6.50
4.88
0.98
29
2.73
EPS¥
3.11
2.95
3.34
3.42
3.41
3.30
3.42
3.43
3.29
3.08
2.88
(2.01%)
(0.08%)
—
17.90
EPS growth%
9.88
10.78
9.92
10.85
10.11
10.05
10.83
11.95
13.18
10.65
13.32
10.83
10.71
77
2.79
Bookvalue per sh¥
2.09
1.94
1.87
2.06
1.83
1.85
2.02
1.92
1.94
1.95
0.45
1.23%
(0.39%)
—
0.61
FCF per share¥
0.91
0.91
0.89
0.86
0.90
0.82
0.77
0.71
0.72
0.68
2.36
(5.35%)
(3.92%)
—
2.65
Dividend per sh¥
1.24
1.37
1.51
1.79
1.97
2.15
2.26
2.25
2.27
2.32
1.88
3.30%
6.49%
—
8.35
Div yield (avg)%
28.10
29.59
27.90
26.70
29.56
29.20
30.09
31.40
28.82
26.55
2.51
29.20
29.01
6
23.59
Payout ratio%
21.77
23.09
23.18
22.27
20.53
23.09
20.98
22.87
22.16
22.16
2.50
22.16
22.21
33
3.082
Shares (diluted)B
2.692
2.731
2.537
2.313
2.288
2.326
2.148
2.134
2.003
1.861
3.072
(4.04%)
(3.77%)
70
18.48
Buyback yield%
7.11
6.57
3.73
4.62
3.71
5.92
8.09
11.01
12.13
11.51
9.50
11.01
6.84
37
1.732
D/E ratiox
0.772
0.807
0.703
0.701
0.643
0.558
0.534
0.583
0.606
0.650
1.212
0.583
0.646
36
6.107
Enterprise value¥B
11.36
11.09
11.55
12.56
12.35
12.88
14.30
15.71
17.10
20.26
9.931
10.42%
6.47%
7
7.692
LT debt¥B
21.70
26.33
31.57
36.00
41.19
48.67
48.76
48.37
52.44
60.31
3.308
7.93%
12.21%
89
Revenue
¥15.19B
8.69%
1.00×
Cost of revenue
¥8.463B
8.93%
1.02×
Operating expenses
¥1.679B
7.93%
0.93×
Goodwill & intangibles
16.86%
Spread over hurdle
(0.15%)