28.21
Revenue¥B
25.10
25.58
25.64
25.53
25.90
25.62
26.13
26.29
26.43
26.14
31.21
0.19%
0.72%
68
19.57
Revenue growth%
15.20
15.77
13.16
12.47
10.84
9.95
12.50
14.21
11.73
14.07
8.04
12.50
12.83
18
13.24
Gross margin%
4.07
2.01
3.55
1.28
0.40
1.81
0.40
2.53
0.40
2.04
12.59
1.81
1.91
81
27.76
Operating margin%
19.57
21.89
24.05
21.71
20.93
18.63
20.10
19.89
20.01
17.85
13.86
19.89
20.05
70
10.09
Net margin%
9.73
7.30
9.29
9.76
7.81
6.51
6.75
9.09
7.99
8.98
18.16
7.99
8.49
73
35.44
P/E ratio (avg)x
9.227
8.170
7.696
7.451
7.389
7.586
7.738
7.081
6.518
6.435
28.05
7.081
7.519
81
16.47
EV/EBITx
17.55
18.11
20.58
22.32
25.57
28.66
33.17
38.46
43.46
50.97
24.74
38.46
27.12
31
11.04
FCF yield (avg)%
22.18
22.98
22.24
23.19
24.14
26.72
26.86
29.73
32.64
34.81
4.24
29.73
25.43
87
28.41
FCF margin%
7.78
6.38
9.37
11.15
9.13
11.44
10.79
12.11
12.09
12.51
25.98
12.09
10.97
63
1.497
FCF / Net incomex
1.741
1.842
1.920
2.150
2.133
2.342
2.647
2.988
3.219
3.392
0.388
2.988
2.246
77
17.95
ROIC%
10.40
13.10
12.99
10.04
10.02
9.97
12.38
13.76
11.08
9.31
4.34
11.08
10.74
40
14.35
Return on equity%
9.02
6.73
5.38
4.55
2.20
5.04
2.78
1.86
1.75
0.40
29.73
1.86
3.66
22
24.53
Return on assets%
8.20
10.03
11.61
9.89
7.06
6.67
3.68
2.74
2.13
0.40
23.17
2.74
6.87
72
1.35
EPS¥
2.13
2.06
2.04
2.04
2.20
2.13
2.30
2.30
2.49
2.47
1.43
2.30%
1.70%
—
11.35
EPS growth%
4.69
4.96
6.09
5.91
4.01
2.70
2.56
3.36
5.53
6.80
24.33
3.36
4.82
30
1.40
Bookvalue per sh¥
1.26
1.32
1.33
1.26
1.35
1.26
1.27
1.23
1.19
1.26
0.53
(1.33%)
0.29%
—
1.32
FCF per share¥
1.06
1.20
1.39
1.48
1.73
1.90
2.23
2.25
2.23
2.53
0.64
7.84%
10.19%
—
1.20
Dividend per sh¥
0.48
0.51
0.57
0.59
0.57
0.54
0.58
0.63
0.69
0.71
0.56
4.44%
3.41%
—
29.05
Div yield (avg)%
16.26
18.08
20.22
20.08
18.73
19.33
22.27
19.29
19.82
19.81
5.41
19.81
19.57
53
9.15
Payout ratio%
9.88
12.49
15.22
14.66
16.08
15.84
14.71
12.70
14.13
11.79
2.25
14.13
14.40
25
4.912
Shares (diluted)B
6.900
8.261
9.449
10.06
10.88
11.29
11.18
12.95
15.41
15.37
4.985
7.16%
9.56%
57
21.33
Buyback yield%
22.92
21.55
23.42
22.37
24.73
22.24
23.81
24.20
24.59
22.06
13.77
23.81
23.17
94
0.798
D/E ratiox
0.569
0.549
0.488
0.448
0.482
0.493
0.454
0.424
0.393
0.367
1.373
0.424
0.468
13
12.02
Enterprise value¥B
21.51
21.05
18.87
16.27
15.68
14.55
13.36
14.32
14.22
14.25
10.78
(1.89%)
(4.17%)
22
30.37
LT debt¥B
24.38
22.56
22.56
24.98
22.53
24.77
24.51
22.56
20.30
21.89
11.74
(0.58%)
(0.64%)
23
Revenue
¥26.14B
0.72%
1.00×
Cost of revenue
¥14.44B
0.95%
1.02×
Operating expenses
¥4.411B
0.74%
1.00×
Goodwill & intangibles
16.82%