12.19
Revenue¥B
10.15
10.21
10.38
10.67
10.80
10.75
10.67
10.94
10.85
10.92
13.58
0.23%
1.02%
59
25.25
Revenue growth%
5.73
2.88
3.32
3.74
4.09
2.24
0.40
1.81
4.20
4.70
16.66
2.24
3.53
22
22.55
Gross margin%
30.32
30.76
29.81
28.17
29.27
29.62
30.34
30.79
30.57
29.24
17.66
30.34
30.07
28
25.08
Operating margin%
23.50
26.08
28.96
28.85
27.65
29.13
28.09
28.24
30.07
31.04
4.74
29.13
28.55
51
21.11
Net margin%
13.80
16.30
17.08
17.33
19.40
19.95
17.94
18.47
21.37
21.98
20.02
19.95
18.21
52
14.35
P/E ratio (avg)x
13.30
11.47
10.29
10.20
10.20
9.481
8.999
8.578
7.448
7.478
25.91
8.578
9.838
21
6.976
EV/EBITx
53.48
64.64
67.01
78.32
83.35
90.54
91.24
100.8
99.12
109.5
16.31
99.12
86.95
66
10.19
FCF yield (avg)%
20.20
20.28
23.21
25.06
27.71
25.00
28.00
26.37
26.34
28.11
14.14
26.37
25.70
62
21.29
FCF margin%
16.86
17.13
19.69
22.32
21.37
19.20
17.09
17.33
14.74
12.72
28.02
17.09
17.23
86
0.268
FCF / Net incomex
1.200
1.365
1.478
1.467
1.473
1.599
1.692
1.603
1.709
1.559
1.460
1.603
1.519
38
2.60
ROIC%
25.38
27.17
25.20
24.23
24.83
24.73
24.52
26.50
28.93
29.94
7.51
26.50
25.29
20
12.86
Return on equity%
5.05
3.58
0.67
0.40
0.40
1.88
0.40
1.26
0.40
1.10
7.67
1.10
0.88
29
16.93
Return on assets%
29.27
32.24
30.98
31.31
29.20
27.12
28.50
28.77
25.81
27.85
27.47
27.85
28.99
65
0.61
EPS¥
0.70
0.70
0.81
0.85
0.88
0.87
1.01
1.04
1.14
1.14
0.66
5.36%
5.00%
—
6.90
EPS growth%
13.30
14.57
15.19
14.22
12.99
11.30
11.94
11.83
13.39
14.01
14.29
11.94
13.35
76
0.86
Bookvalue per sh¥
0.29
0.27
0.23
0.23
0.21
0.20
0.18
0.19
0.20
0.17
0.28
(4.14%)
(5.17%)
—
0.83
FCF per share¥
1.53
1.56
1.74
1.85
2.22
2.64
2.93
3.44
3.34
3.84
0.71
11.61%
10.76%
—
1.04
Dividend per sh¥
0.66
0.71
0.77
0.67
0.62
0.69
0.68
0.64
0.64
0.69
0.20
2.09%
1.15%
—
26.93
Div yield (avg)%
5.82
5.23
7.01
7.74
10.05
11.21
12.99
10.47
10.86
12.09
21.90
11.21
10.26
31
4.21
Payout ratio%
7.41
9.25
10.02
8.62
9.01
8.55
6.06
4.67
5.59
7.73
9.23
6.06
8.14
94
2.821
Shares (diluted)B
3.666
4.022
3.917
3.872
4.132
4.316
4.912
5.453
5.954
6.037
2.857
7.88%
6.66%
88
19.17
Buyback yield%
39.66
38.34
37.16
36.95
34.40
33.54
31.29
30.02
28.64
28.69
20.63
30.02
33.97
25
0.822
D/E ratiox
2.144
2.215
2.166
2.449
2.437
2.504
2.739
2.809
2.689
2.709
1.670
2.709
2.476
87
9.781
Enterprise value¥B
9.915
10.73
10.28
10.91
11.34
12.80
13.02
14.24
14.30
14.81
5.874
5.49%
4.37%
17
4.071
LT debt¥B
8.614
8.353
9.192
9.589
10.27
11.10
11.80
11.87
11.42
10.66
7.359
0.75%
1.97%
87
Revenue
¥10.92B
1.02%
1.00×
Cost of revenue
¥6.862B
0.89%
0.99×
Operating expenses
¥1.467B
1.08%
1.01×
Cash and investments
16.98%
Goodwill & intangibles
16.15%