18.92
Revenue¥B
19.06
20.65
21.96
23.17
25.32
27.02
28.63
30.77
33.64
36.08
19.67
7.34%
7.55%
72
26.88
Revenue growth%
32.90
31.52
33.63
33.77
34.81
34.10
35.17
34.46
35.79
33.64
2.90
34.46
33.93
58
11.92
Gross margin%
18.93
16.40
14.14
14.34
15.37
14.43
12.90
15.75
17.75
18.31
22.82
15.75
15.56
11
28.67
Operating margin%
8.44
9.57
10.12
9.21
9.65
10.88
9.97
8.90
8.75
10.27
10.43
9.97
9.61
79
18.92
Net margin%
5.33
2.61
0.40
1.19
2.95
2.59
2.50
2.71
4.88
3.41
5.20
2.71
2.66
76
15.09
P/E ratio (avg)x
19.09
21.77
24.79
28.12
30.16
34.09
34.78
40.25
47.51
56.56
29.16
40.25
32.12
33
15.59
EV/EBITx
12.73
12.40
13.17
13.78
14.89
16.25
18.19
16.81
18.20
17.89
10.41
17.89
15.57
26
27.19
FCF yield (avg)%
18.73
16.31
16.46
16.35
17.79
16.24
16.65
16.97
16.35
15.85
20.81
16.35
16.41
30
2.55
FCF margin%
21.54
19.61
17.54
16.11
18.72
18.48
16.92
17.05
19.37
17.78
12.00
17.78
18.13
83
1.247
FCF / Net incomex
1.587
1.747
1.690
1.871
2.076
1.919
1.980
1.869
2.061
2.292
1.189
1.980
1.895
92
29.35
ROIC%
19.91
21.73
24.64
26.03
23.62
23.66
21.11
18.82
16.55
17.71
13.81
18.82
21.42
93
13.90
Return on equity%
5.30
7.89
6.88
9.87
8.95
9.16
6.85
8.25
8.87
10.58
18.73
8.87
8.56
54
9.20
Return on assets%
7.79
8.19
11.04
8.34
10.85
12.57
10.31
10.46
11.11
11.63
15.49
11.11
10.66
86
1.34
EPS¥
9.02
10.25
10.16
11.90
13.70
15.81
18.55
19.19
23.01
26.84
1.40
14.41%
11.79%
—
13.37
EPS growth%
22.29
22.65
21.39
22.17
24.60
26.49
29.30
30.44
29.86
30.59
26.93
29.86
25.54
44
2.31
Bookvalue per sh¥
1.87
1.72
1.58
1.74
1.93
1.81
1.87
2.00
1.92
2.03
1.83
1.07%
0.56%
—
3.43
FCF per share¥
3.74
3.29
3.23
3.07
2.78
2.86
2.58
2.62
2.87
2.87
5.98
0.64%
(3.72%)
—
6.75
Dividend per sh¥
4.82
4.76
4.91
5.13
5.54
6.15
6.45
6.67
7.47
7.64
4.82
6.63%
6.09%
—
9.37
Div yield (avg)%
10.09
10.31
7.64
6.54
5.36
8.12
6.54
6.67
7.75
5.13
16.02
6.67
7.15
41
5.31
Payout ratio%
14.21
15.86
13.96
13.93
11.71
9.69
11.91
10.40
7.78
7.80
27.73
9.69
11.81
51
2.900
Shares (diluted)B
3.882
4.228
4.253
3.866
3.756
3.442
3.656
3.454
3.483
3.496
2.881
(1.42%)
0.01%
65
13.11
Buyback yield%
14.48
15.23
12.82
14.79
13.07
11.14
10.12
9.00
6.18
8.33
16.02
9.00
11.98
73
0.578
D/E ratiox
1.773
1.950
1.942
2.293
2.309
2.660
3.054
3.006
3.222
3.517
0.280
3.054
2.485
31
12.31
Enterprise value¥B
28.70
31.45
32.97
31.88
32.22
36.19
40.71
39.84
43.09
40.39
4.170
4.62%
4.31%
53
22.07
LT debt¥B
28.53
27.32
25.89
23.68
22.05
21.17
21.83
22.99
21.18
23.42
14.39
1.21%
(2.91%)
54
Revenue
¥36.08B
7.55%
1.00×
Cost of revenue
¥24.70B
7.46%
0.99×
Operating expenses
¥5.725B
7.36%
0.98×
Cash and investments
19.19%
Goodwill & intangibles
13.93%