17.89
Revenue¥B
18.01
19.52
21.02
21.88
22.70
24.25
25.93
28.07
30.41
32.32
19.10
7.32%
6.54%
87
24.00
Revenue growth%
15.13
14.71
16.05
17.00
15.80
17.64
18.30
20.77
20.70
21.72
20.33
20.70
17.32
29
28.24
Gross margin%
18.17
15.65
13.04
14.75
13.30
11.89
10.18
11.08
12.60
14.12
26.04
11.89
13.17
55
12.52
Operating margin%
28.71
27.13
26.64
28.92
28.37
30.37
27.83
27.72
30.38
32.46
20.98
30.37
28.54
13
11.58
Net margin%
24.99
24.16
24.27
26.54
28.49
27.61
30.32
31.33
31.14
28.87
21.73
30.32
28.05
44
16.42
P/E ratio (avg)x
19.77
20.55
18.20
16.45
14.93
14.46
13.36
13.00
11.98
10.36
14.67
13.00
14.69
75
37.99
EV/EBITx
11.38
12.85
12.88
12.33
11.45
10.62
10.11
10.87
11.06
11.54
11.36
10.87
11.42
52
21.29
FCF yield (avg)%
10.13
9.59
10.50
11.18
11.81
12.08
14.63
16.10
14.96
14.96
4.69
14.96
11.95
28
2.31
FCF margin%
21.93
22.74
20.21
17.70
17.17
19.20
18.62
17.80
20.67
19.75
16.07
19.20
19.47
47
1.373
FCF / Net incomex
0.933
0.909
0.793
0.789
0.696
0.677
0.734
0.711
0.672
0.703
1.569
0.703
0.722
69
3.52
ROIC%
9.72
7.49
5.37
4.97
4.93
3.65
5.50
5.51
5.65
4.02
6.51
5.50
5.43
79
28.03
Return on equity%
0.40
1.78
3.64
2.57
0.50
1.90
0.40
0.40
0.40
2.82
10.84
0.40
1.14
62
19.73
Return on assets%
12.60
11.94
9.71
8.75
7.21
6.08
3.83
2.58
2.42
0.66
9.80
2.58
6.65
72
0.73
EPS¥
2.12
2.29
2.39
2.54
2.53
2.63
2.57
2.29
2.22
2.09
0.80
(3.77%)
0.77%
—
10.05
EPS growth%
15.93
15.06
17.14
16.88
14.71
16.75
17.78
18.77
21.14
19.50
21.70
18.77
17.01
44
0.42
Bookvalue per sh¥
2.33
2.61
2.86
2.86
2.91
3.06
2.85
2.97
2.81
2.64
1.41
(1.87%)
1.55%
—
2.34
FCF per share¥
3.40
3.66
4.34
4.78
4.76
4.82
4.96
5.84
5.69
6.54
0.36
6.55%
6.60%
—
1.04
Dividend per sh¥
3.05
3.08
3.51
4.17
4.49
4.59
4.85
4.74
4.66
4.50
2.37
0.02%
5.21%
—
23.01
Div yield (avg)%
19.49
21.17
22.83
24.86
23.13
23.12
22.25
23.93
21.12
20.76
16.44
22.25
22.54
53
15.95
Payout ratio%
17.92
16.16
18.97
19.76
18.45
16.35
16.43
14.93
14.03
16.97
25.41
16.35
16.70
20
8.288
Shares (diluted)B
8.295
8.612
9.454
9.719
9.387
8.790
9.242
9.453
9.526
9.733
8.283
0.73%
2.41%
77
3.88
Buyback yield%
10.39
13.16
10.59
10.69
9.15
11.77
9.01
10.40
8.11
8.67
6.89
9.01
10.39
55
0.238
D/E ratiox
0.198
0.205
0.205
0.199
0.200
0.208
0.189
0.181
0.176
0.181
1.684
0.181
0.199
76
23.26
Enterprise value¥B
28.25
28.14
29.12
32.87
35.73
39.47
39.92
43.09
44.48
43.34
11.59
3.94%
6.14%
95
28.24
LT debt¥B
6.778
7.312
6.353
5.905
6.120
6.492
5.624
4.936
4.479
3.877
24.70
(8.72%)
(6.41%)
86
Revenue
¥32.32B
6.54%
1.00×
Cost of revenue
¥18.86B
6.74%
1.02×
Operating expenses
¥3.557B
6.11%
0.96×
Goodwill & intangibles
15.34%
Spread over hurdle
19.05%