16.59
Revenue¥B
13.89
14.69
15.35
16.19
16.67
17.44
17.91
19.06
20.19
21.45
17.93
5.18%
5.00%
10
21.15
Revenue growth%
15.97
18.61
21.26
19.91
19.67
19.28
20.84
19.24
16.92
15.70
27.09
19.24
19.26
19
20.06
Gross margin%
28.30
31.11
34.08
31.39
30.68
29.61
29.64
28.02
30.44
30.26
12.91
29.64
30.35
28
24.24
Operating margin%
18.44
20.70
21.27
19.92
17.76
16.09
15.23
15.88
13.71
16.30
17.91
15.88
17.03
29
5.43
Net margin%
10.34
9.72
7.65
9.61
6.61
7.31
8.15
10.71
12.52
10.94
29.92
10.71
9.67
87
26.13
P/E ratio (avg)x
29.55
27.63
30.42
29.95
27.92
24.55
25.85
24.83
27.08
24.83
13.63
24.83
27.35
47
24.28
EV/EBITx
9.125
9.292
8.235
8.785
8.273
7.139
6.257
5.460
5.252
5.445
12.87
5.460
7.687
17
3.05
FCF yield (avg)%
22.91
24.63
25.36
23.27
24.27
23.80
24.89
25.34
25.06
25.36
29.33
25.06
24.76
13
17.95
FCF margin%
7.97
7.31
4.96
6.18
5.54
4.46
6.03
5.38
4.22
2.04
2.37
4.46
5.46
33
1.532
FCF / Net incomex
1.387
1.363
1.302
1.391
1.421
1.520
1.481
1.511
1.380
1.268
0.478
1.481
1.389
53
12.53
ROIC%
5.15
4.93
5.37
6.71
8.42
8.85
6.97
4.33
3.83
5.17
20.45
5.17
5.27
91
15.49
Return on equity%
4.81
4.51
4.27
5.50
3.24
2.00
4.46
2.45
4.39
5.09
13.01
4.39
4.43
28
24.50
Return on assets%
24.14
23.18
25.56
27.29
25.01
23.77
26.71
27.35
29.22
31.43
20.81
27.35
26.13
66
0.33
EPS¥
0.32
0.30
0.30
0.28
0.26
0.29
0.31
0.30
0.35
0.37
0.34
7.01%
0.93%
—
10.05
EPS growth%
12.85
10.56
11.89
13.52
11.97
10.68
8.89
7.66
5.55
6.44
22.19
7.66
10.62
42
0.52
Bookvalue per sh¥
0.12
0.13
0.14
0.13
0.13
0.13
0.12
0.12
0.12
0.13
0.10
0.37%
0.52%
—
0.52
FCF per share¥
0.19
0.20
0.21
0.22
0.23
0.22
0.21
0.22
0.23
0.20
0.09
(2.06%)
1.33%
—
0.31
Dividend per sh¥
0.43
0.44
0.52
0.51
0.55
0.58
0.68
0.76
0.78
0.84
0.39
8.95%
7.68%
—
29.52
Div yield (avg)%
2.40
0.97
0.40
0.40
1.17
1.94
0.40
3.05
5.11
4.64
20.11
3.05
1.56
51
23.93
Payout ratio%
10.85
12.81
13.96
12.03
12.32
10.50
11.70
10.64
10.15
11.99
17.68
10.64
11.85
83
28.12
Shares (diluted)B
38.87
45.10
49.95
54.32
59.48
69.43
79.15
78.86
80.38
94.72
28.98
9.75%
9.71%
69
11.42
Buyback yield%
23.93
23.63
21.37
22.64
21.62
23.99
25.60
23.91
21.29
22.85
6.16
23.91
23.24
52
0.201
D/E ratiox
2.710
3.076
3.687
4.444
4.964
5.876
6.917
8.384
9.425
10.63
0.561
8.384
5.420
42
19.75
Enterprise value¥B
12.10
12.57
14.01
14.17
15.10
14.96
17.36
19.70
19.27
20.08
21.08
5.87%
4.95%
47
13.84
LT debt¥B
19.90
20.74
22.12
20.39
21.63
21.09
20.33
21.08
21.99
20.15
22.51
(1.40%)
0.71%
5
Revenue
¥21.45B
5.00%
1.00×
Cost of revenue
¥15.02B
5.00%
1.00×
Operating expenses
¥2.807B
4.65%
0.97×
Goodwill & intangibles
15.42%
Spread over hurdle
(0.90%)