9.182
Revenue¥B
6.948
7.169
7.363
7.892
8.200
8.477
8.881
9.197
9.696
10.43
9.569
4.93%
4.69%
24
5.90
Revenue growth%
13.87
13.10
11.80
11.40
12.59
12.24
14.30
11.86
12.53
15.41
19.65
12.53
12.56
20
3.64
Gross margin%
14.25
12.96
15.65
18.42
16.73
15.80
14.37
13.09
15.36
16.47
23.03
15.36
15.50
79
16.32
Operating margin%
24.69
26.97
24.52
26.50
24.98
25.68
24.69
24.41
22.28
20.52
27.53
24.41
24.69
56
13.90
Net margin%
9.47
7.15
9.95
10.36
7.88
8.71
9.36
10.88
10.95
10.41
13.49
10.41
9.71
32
26.37
P/E ratio (avg)x
31.64
36.61
37.65
41.85
44.34
46.65
48.96
56.70
61.52
59.52
10.66
56.70
45.50
9
30.39
EV/EBITx
15.28
16.72
14.50
13.25
14.07
15.51
14.58
13.48
14.48
14.17
21.09
14.48
14.49
52
22.64
FCF yield (avg)%
21.94
21.26
18.56
21.31
23.27
24.62
23.04
24.34
27.24
30.21
28.02
24.62
23.15
48
6.00
FCF margin%
20.91
18.90
21.53
23.18
21.70
24.09
24.22
21.72
21.85
23.74
5.21
23.74
21.79
33
1.177
FCF / Net incomex
1.444
1.532
1.474
1.399
1.493
1.477
1.431
1.373
1.315
1.331
1.331
1.373
1.437
78
22.93
ROIC%
1.96
1.67
0.52
0.40
2.58
2.31
5.21
6.33
5.48
7.17
10.33
5.48
2.44
11
22.49
Return on equity%
18.21
17.81
16.90
18.67
17.70
15.94
13.08
13.66
15.88
14.13
5.80
14.13
16.42
18
9.30
Return on assets%
10.63
9.22
9.86
8.83
10.24
9.50
8.57
11.29
13.93
11.84
12.43
11.29
10.05
21
0.92
EPS¥
0.39
0.40
0.43
0.51
0.51
0.57
0.61
0.61
0.70
0.68
0.97
6.05%
7.30%
—
28.69
EPS growth%
20.16
17.98
18.84
20.61
18.67
18.44
20.76
21.49
24.09
26.71
2.28
21.49
20.39
35
0.94
Bookvalue per sh¥
0.20
0.23
0.23
0.25
0.27
0.32
0.34
0.34
0.39
0.45
0.78
10.76%
8.35%
—
0.41
FCF per share¥
0.65
0.68
0.74
0.79
0.78
0.79
0.72
0.67
0.65
0.67
0.65
(2.88%)
1.61%
—
0.87
Dividend per sh¥
0.53
0.51
0.53
0.55
0.51
0.48
0.49
0.45
0.48
0.52
0.57
0.27%
0.97%
—
8.16
Div yield (avg)%
22.59
24.75
25.04
25.68
23.24
26.16
23.29
21.40
22.87
25.15
5.64
23.29
24.02
75
19.85
Payout ratio%
12.04
9.39
7.62
9.05
9.04
8.51
8.97
11.80
9.55
7.26
8.93
8.97
9.05
21
4.623
Shares (diluted)B
3.892
3.889
3.835
3.550
3.332
3.297
3.226
3.172
3.061
3.212
4.580
(0.73%)
(1.87%)
60
28.81
Buyback yield%
15.48
16.90
18.11
20.25
20.47
21.14
20.57
22.44
20.70
18.20
24.47
20.70
20.36
72
0.781
D/E ratiox
0.370
0.406
0.466
0.459
0.523
0.584
0.560
0.659
0.672
0.651
0.309
0.651
0.542
57
3.651
Enterprise value¥B
7.634
8.163
8.220
8.354
7.393
7.135
6.778
7.483
8.094
7.273
9.084
(0.33%)
(0.44%)
55
9.537
LT debt¥B
8.399
8.711
8.882
8.819
10.27
10.84
10.72
10.43
11.52
11.40
1.510
2.11%
2.61%
95
Revenue
¥10.43B
4.69%
1.00×
Cost of revenue
¥6.565B
4.44%
0.98×
Operating expenses
¥2.084B
5.39%
1.07×
Goodwill & intangibles
16.84%
Spread over hurdle
22.69%