1.306
Revenue¥B
10.29
10.60
10.75
10.84
11.38
11.73
11.91
12.02
12.60
12.86
1.349
2.48%
2.40%
67
14.70
Revenue growth%
30.36
31.49
32.37
29.66
31.41
29.92
27.45
25.60
22.96
21.07
28.76
25.60
29.79
56
15.49
Gross margin%
26.36
24.52
23.41
25.41
24.10
25.98
24.63
24.88
26.42
28.79
22.45
25.98
25.14
52
17.71
Operating margin%
8.80
9.91
7.09
8.86
7.09
6.14
8.71
8.11
8.55
10.95
12.46
8.55
8.63
86
21.76
Net margin%
23.88
21.12
21.65
24.63
22.84
22.59
23.45
24.59
23.34
22.62
24.16
23.34
23.09
17
11.01
P/E ratio (avg)x
19.28
19.75
21.22
24.21
24.24
28.22
28.43
31.62
31.71
36.12
18.34
31.62
26.23
81
37.32
EV/EBITx
26.61
29.47
29.10
28.88
31.62
31.13
29.85
34.65
39.74
46.13
25.75
34.65
30.49
10
9.60
FCF yield (avg)%
6.28
3.30
2.47
0.40
0.40
0.40
3.22
1.08
2.27
0.60
15.42
1.08
1.68
23
25.72
FCF margin%
7.12
4.97
4.82
4.23
6.95
8.43
9.75
12.43
14.20
13.84
25.73
12.43
7.78
48
0.131
FCF / Net incomex
2.134
2.253
2.375
2.500
2.684
2.874
3.085
3.237
3.083
3.117
1.599
3.085
2.779
36
17.76
ROIC%
8.90
10.95
12.17
14.90
14.22
17.17
17.72
14.83
13.98
14.93
9.47
14.93
14.53
73
12.65
Return on equity%
25.63
28.29
30.25
31.47
33.46
32.02
32.22
34.41
34.05
36.27
24.88
34.05
32.12
51
24.18
Return on assets%
25.70
23.34
25.47
23.89
23.49
21.31
20.39
22.88
21.57
20.91
9.99
21.31
23.11
29
1.02
EPS¥
0.62
0.64
0.67
0.60
0.56
0.56
0.56
0.51
0.53
0.49
1.12
(2.60%)
(1.27%)
—
4.90
EPS growth%
2.80
1.22
3.37
6.10
8.68
11.60
12.64
10.46
11.24
12.66
10.61
11.60
9.57
42
2.67
Bookvalue per sh¥
1.64
1.52
1.39
1.33
1.24
1.30
1.46
1.42
1.57
1.58
1.39
4.95%
0.28%
—
2.09
FCF per share¥
2.43
2.56
2.71
2.37
2.12
2.16
2.05
2.24
2.23
2.02
0.85
(0.98%)
(2.05%)
—
0.78
Dividend per sh¥
1.96
2.03
2.25
2.18
2.32
2.43
2.87
2.88
2.84
2.73
2.12
3.34%
3.84%
—
5.52
Div yield (avg)%
15.46
16.53
17.00
18.51
20.18
20.33
17.84
17.43
18.97
18.18
27.01
18.18
18.01
19
20.61
Payout ratio%
20.61
19.22
21.57
21.70
18.81
21.16
20.51
20.38
20.15
17.72
8.88
20.38
20.45
86
2.346
Shares (diluted)B
2.767
2.838
2.664
2.622
3.027
3.097
3.005
3.485
3.295
3.664
2.357
3.90%
3.44%
89
13.69
Buyback yield%
30.16
31.78
32.04
31.32
29.64
30.63
30.78
33.11
35.12
36.60
4.93
33.11
31.55
34
1.612
D/E ratiox
1.316
1.535
1.500
1.762
2.043
2.009
2.154
2.350
2.444
2.401
0.594
2.350
2.026
76
1.319
Enterprise value¥B
1.804
1.564
1.640
1.590
1.670
1.564
1.695
1.493
1.524
1.426
8.916
(3.10%)
(2.21%)
50
7.916
LT debt¥B
7.164
8.067
8.132
7.881
8.155
9.398
9.249
9.618
10.03
11.01
7.407
6.18%
4.67%
24
Revenue
¥12.86B
2.40%
1.00×
Cost of revenue
¥6.738B
2.17%
0.98×
Operating expenses
¥3.274B
3.08%
1.07×
Goodwill & intangibles
18.18%
Cash and investments
14.81%
Return on capital
223.25%
Spread over hurdle
216.53%