6.206
Revenue¥B
7.445
7.834
8.451
8.900
9.662
10.52
11.08
12.00
12.57
13.34
6.351
6.66%
6.54%
82
18.78
Revenue growth%
22.92
24.34
25.02
23.59
25.52
23.27
23.82
25.92
23.08
23.25
12.57
23.27
23.71
74
21.03
Gross margin%
15.78
18.48
19.41
18.91
15.96
14.20
13.85
13.84
14.82
17.75
20.41
14.20
15.87
29
21.80
Operating margin%
29.75
30.11
28.81
31.46
28.93
31.00
30.85
29.51
27.47
25.87
26.56
29.51
29.63
79
12.08
Net margin%
23.04
24.86
24.14
21.58
21.69
19.84
20.38
22.72
24.87
26.15
9.62
22.72
22.88
14
6.321
P/E ratio (avg)x
15.55
13.70
14.81
15.13
15.60
15.73
13.91
14.84
14.55
15.37
16.93
14.84
14.98
91
32.52
EV/EBITx
25.10
29.73
30.57
30.00
35.37
39.38
41.23
42.10
48.59
47.87
6.038
42.10
37.38
15
11.90
FCF yield (avg)%
24.39
22.82
19.86
20.23
21.15
20.35
23.15
24.19
25.67
26.57
8.74
24.19
22.98
31
25.17
FCF margin%
21.11
20.71
22.15
24.55
23.31
22.44
21.57
18.63
18.23
19.22
24.53
19.22
21.34
71
1.718
FCF / Net incomex
0.158
0.175
0.187
0.190
0.196
0.191
0.189
0.202
0.204
0.196
0.536
0.196
0.191
24
21.81
ROIC%
15.08
16.39
15.33
14.01
16.25
18.71
17.65
15.44
14.49
15.90
18.98
15.90
15.67
34
20.68
Return on equity%
17.41
15.37
16.73
14.81
14.26
13.00
12.92
11.01
11.74
13.77
22.83
12.92
14.01
24
28.97
Return on assets%
15.00
13.24
10.82
13.72
15.39
14.18
14.14
11.59
13.05
13.28
7.26
13.28
13.50
38
0.65
EPS¥
0.75
0.80
0.85
0.96
1.03
1.17
1.28
1.43
1.55
1.79
0.71
11.59%
10.48%
—
2.69
EPS growth%
20.82
23.79
24.25
24.07
24.68
22.34
24.12
25.46
24.81
23.12
4.13
24.12
24.09
67
0.30
Bookvalue per sh¥
0.24
0.24
0.25
0.25
0.28
0.31
0.36
0.36
0.36
0.39
0.53
6.87%
6.23%
—
0.24
FCF per share¥
0.60
0.66
0.64
0.71
0.77
0.76
0.72
0.76
0.78
0.87
0.43
2.37%
3.88%
—
0.71
Dividend per sh¥
0.20
0.20
0.23
0.27
0.27
0.29
0.29
0.30
0.29
0.29
0.25
1.11%
5.40%
—
25.55
Div yield (avg)%
3.84
1.63
1.85
3.25
2.12
0.40
1.41
1.02
2.50
0.56
21.03
1.02
1.74
35
6.64
Payout ratio%
3.93
2.65
3.32
5.20
5.63
6.10
7.91
10.76
11.12
8.71
3.59
8.71
5.87
11
19.47
Shares (diluted)B
18.92
20.49
18.47
20.29
17.68
17.21
17.22
17.24
18.26
18.46
19.01
0.87%
(1.34%)
18
26.35
Buyback yield%
9.88
11.16
13.77
15.93
17.31
15.71
16.66
18.95
18.29
19.91
15.93
18.29
16.30
28
1.204
D/E ratiox
1.676
1.676
1.605
1.777
1.689
1.794
1.712
1.985
1.931
2.226
0.938
1.931
1.744
92
5.379
Enterprise value¥B
11.71
11.12
10.87
9.777
10.32
10.69
10.17
9.671
8.615
8.045
4.195
(4.85%)
(4.00%)
31
2.975
LT debt¥B
18.99
21.08
20.68
23.30
25.01
26.08
28.25
29.13
31.05
36.28
11.63
7.72%
7.93%
62
Revenue
¥13.34B
6.54%
1.00×
Cost of revenue
¥9.336B
6.54%
1.00×
Operating expenses
¥2.081B
5.82%
0.93×
Goodwill & intangibles
16.20%
Spread over hurdle
(0.04%)