23.80
Revenue¥B
26.15
27.76
29.21
30.88
31.60
33.11
34.02
34.97
35.82
37.44
25.67
3.45%
3.97%
48
29.91
Revenue growth%
29.23
27.64
28.04
26.99
29.31
30.32
27.81
26.15
25.56
24.57
6.39
26.15
27.72
69
24.63
Gross margin%
24.74
24.71
22.51
21.79
19.81
16.92
18.48
18.69
16.13
14.53
16.30
16.92
19.25
38
14.49
Operating margin%
20.84
22.98
22.07
21.03
22.06
19.31
19.97
18.51
17.13
14.57
11.77
18.51
20.41
40
4.38
Net margin%
28.39
28.59
27.28
28.64
27.20
26.56
27.97
25.92
25.10
23.49
26.35
25.92
27.24
17
11.39
P/E ratio (avg)x
41.56
39.87
39.45
43.11
42.45
42.74
42.54
45.17
48.42
47.00
21.86
45.17
42.64
15
13.57
EV/EBITx
16.00
15.85
18.88
19.88
20.31
23.13
23.49
27.45
29.46
34.48
16.55
27.45
21.72
51
9.98
FCF yield (avg)%
5.73
5.11
7.82
9.24
11.45
13.45
15.94
14.10
16.40
18.55
11.43
15.94
12.45
94
22.60
FCF margin%
2.64
1.35
0.40
0.40
1.74
1.00
1.86
2.03
0.40
1.07
20.45
1.07
1.21
64
0.190
FCF / Net incomex
0.200
0.190
0.176
0.153
0.146
0.151
0.159
0.144
0.150
0.134
0.180
0.150
0.152
36
24.61
ROIC%
17.21
15.25
14.06
13.09
10.70
12.70
12.35
15.13
16.85
16.95
25.27
15.13
14.59
10
27.95
Return on equity%
21.25
22.03
22.55
24.13
23.99
25.96
26.40
29.29
28.67
27.33
8.38
27.33
25.04
86
28.06
Return on assets%
19.42
16.61
17.49
19.87
19.03
19.37
18.13
20.18
21.04
20.49
12.65
20.18
19.39
91
0.69
EPS¥
0.46
0.46
0.43
0.40
0.43
0.45
0.48
0.44
0.42
0.48
0.73
2.40%
1.08%
—
25.52
EPS growth%
31.07
31.02
30.00
29.53
31.13
32.10
31.68
33.66
32.41
30.40
25.77
32.10
31.10
64
1.06
Bookvalue per sh¥
0.38
0.39
0.35
0.35
0.34
0.31
0.29
0.29
0.30
0.28
1.06
(4.13%)
(3.98%)
—
0.85
FCF per share¥
0.57
0.61
0.63
0.61
0.63
0.65
0.66
0.72
0.65
0.73
0.82
2.91%
3.28%
—
0.60
Dividend per sh¥
0.80
0.81
0.88
0.95
0.94
1.03
1.22
1.31
1.32
1.39
0.77
8.06%
7.35%
—
14.33
Div yield (avg)%
8.86
10.75
13.28
14.31
17.10
15.74
13.88
11.99
12.45
10.32
29.46
12.45
12.86
13
12.25
Payout ratio%
26.28
26.96
24.24
24.70
25.60
24.85
23.24
22.18
24.56
26.37
16.71
24.56
24.78
50
18.23
Shares (diluted)B
18.41
19.45
18.79
18.88
19.08
22.57
26.39
29.13
31.19
29.89
17.86
9.40%
4.56%
63
21.18
Buyback yield%
4.62
1.72
2.38
2.47
3.46
1.50
2.62
3.88
5.54
5.41
11.08
3.88
3.04
62
1.683
D/E ratiox
1.929
2.146
2.121
2.337
2.263
2.238
2.275
2.413
2.715
2.699
1.217
2.413
2.269
33
23.53
Enterprise value¥B
50.66
49.31
46.88
47.44
48.91
47.03
52.15
51.56
56.19
53.28
5.464
1.73%
0.35%
78
31.38
LT debt¥B
22.26
25.34
27.99
30.06
34.34
39.38
44.26
51.71
55.64
57.09
12.66
10.70%
10.88%
58
Revenue
¥37.44B
3.97%
1.00×
Cost of revenue
¥18.86B
4.25%
1.03×
Operating expenses
¥8.113B
3.81%
0.99×
Cash and investments
18.37%
Spread over hurdle
12.78%