15.40
Revenue¥B
9.337
9.615
10.16
10.66
11.23
11.90
12.31
12.98
13.68
14.59
16.27
5.38%
5.07%
70
25.58
Revenue growth%
12.07
12.72
14.79
13.32
13.62
13.92
11.55
10.87
8.50
11.04
12.99
11.04
12.40
68
6.69
Gross margin%
17.15
14.58
14.75
17.05
15.52
16.26
14.20
11.53
13.37
13.74
11.35
13.74
14.67
81
21.07
Operating margin%
15.09
13.81
15.95
14.83
16.75
18.02
20.85
20.01
20.54
17.86
9.99
20.01
17.31
70
18.29
Net margin%
4.79
5.11
3.26
6.25
8.58
10.44
12.12
13.58
12.32
9.47
15.80
12.12
9.03
43
26.23
P/E ratio (avg)x
26.25
26.70
31.40
31.81
35.97
37.51
38.77
38.90
40.97
40.31
7.508
38.90
36.74
32
17.73
EV/EBITx
14.15
14.62
15.99
16.07
14.76
13.72
12.69
12.62
13.93
13.17
33.34
13.17
14.04
17
3.07
FCF yield (avg)%
17.68
18.80
17.79
18.98
20.06
22.13
19.64
20.90
18.01
18.55
19.72
19.64
18.89
22
5.17
FCF margin%
19.18
20.39
22.81
23.26
25.84
24.02
25.50
26.06
24.91
25.22
24.04
25.22
24.47
69
1.757
FCF / Net incomex
2.301
2.321
2.669
2.812
2.677
3.070
3.053
3.060
3.361
3.170
0.209
3.070
2.933
23
3.14
ROIC%
11.34
13.42
12.95
13.34
14.33
16.73
14.71
13.35
12.17
10.13
21.79
13.35
13.34
32
13.70
Return on equity%
10.27
8.07
10.71
9.67
11.51
10.50
9.20
7.56
9.34
6.39
15.58
9.20
9.51
29
11.92
Return on assets%
10.90
11.50
12.90
12.92
10.32
8.35
6.99
9.62
11.02
9.56
10.24
9.56
10.61
41
0.45
EPS¥
2.72
2.86
2.84
3.13
3.42
3.72
4.16
3.93
3.71
3.91
0.47
2.75%
4.54%
—
29.63
EPS growth%
21.12
21.10
24.09
26.54
23.67
22.82
24.34
24.99
25.53
23.15
9.25
24.34
23.88
82
2.29
Bookvalue per sh¥
1.98
2.00
1.95
2.09
2.10
2.14
2.31
2.54
2.83
2.89
2.20
6.58%
2.73%
—
2.82
FCF per share¥
2.70
2.52
2.46
2.22
2.29
2.51
2.65
2.62
2.59
2.91
0.42
4.89%
(0.02%)
—
2.32
Dividend per sh¥
0.84
0.95
1.03
1.01
1.15
1.09
1.14
1.22
1.24
1.37
0.69
3.67%
4.84%
—
6.00
Div yield (avg)%
14.07
16.01
17.16
17.09
19.21
16.66
15.78
14.58
12.47
15.00
14.83
15.00
15.89
70
27.28
Payout ratio%
10.50
8.27
8.84
8.31
6.04
6.71
6.75
7.81
5.05
5.50
11.39
6.71
7.28
32
3.067
Shares (diluted)B
4.505
4.300
4.902
4.965
4.999
5.308
5.894
6.488
7.235
7.432
3.190
8.25%
5.99%
7
24.36
Buyback yield%
20.53
19.08
19.46
21.55
23.06
21.94
20.68
18.49
21.23
22.53
13.80
21.23
20.95
25
0.432
D/E ratiox
0.301
0.269
0.255
0.263
0.251
0.244
0.246
0.249
0.262
0.244
0.329
0.246
0.253
43
7.273
Enterprise value¥B
13.03
13.21
11.81
12.82
12.82
12.30
12.20
11.30
11.42
11.19
12.03
(2.68%)
(2.08%)
49
15.74
LT debt¥B
13.79
16.25
16.40
18.85
19.48
19.35
20.26
20.00
23.24
24.67
17.39
4.84%
5.47%
32
Revenue
¥14.59B
5.07%
1.00×
Cost of revenue
¥8.237B
5.15%
1.01×
Operating expenses
¥2.489B
5.23%
1.02×
Cash and investments
15.23%
Spread over hurdle
(1.50%)