3.857
Revenue¥B
12.06
12.24
12.85
13.24
13.94
14.27
14.79
15.62
15.81
16.19
4.221
3.04%
3.56%
47
9.11
Revenue growth%
15.23
12.78
12.76
13.35
10.85
8.01
7.78
5.38
2.40
0.40
21.81
5.38
9.43
89
5.49
Gross margin%
7.71
8.23
10.82
10.83
12.64
11.74
13.70
13.73
15.58
17.14
14.96
13.73
12.19
78
3.51
Operating margin%
10.82
8.84
9.54
9.20
8.47
6.62
5.93
5.82
7.03
6.40
2.15
6.40
7.75
43
21.10
Net margin%
15.55
17.65
18.57
18.15
16.69
15.32
13.75
11.44
13.19
13.28
21.16
13.28
15.44
85
20.12
P/E ratio (avg)x
11.87
13.36
13.39
12.13
13.60
13.89
15.35
16.85
15.98
18.11
27.91
15.98
13.75
63
24.94
EV/EBITx
55.47
57.09
56.32
58.23
54.94
57.14
55.11
56.49
62.94
71.28
10.69
57.14
56.79
64
29.60
FCF yield (avg)%
14.99
16.71
14.44
12.36
13.38
15.66
18.41
18.98
20.06
18.45
17.40
18.45
16.19
14
24.64
FCF margin%
1.41
3.80
2.89
2.04
4.39
2.04
2.17
3.91
1.85
3.83
6.88
2.17
2.53
70
1.731
FCF / Net incomex
1.626
1.480
1.460
1.432
1.542
1.497
1.529
1.726
1.573
1.462
0.548
1.529
1.513
95
25.33
ROIC%
7.15
8.84
7.38
5.64
6.30
6.22
5.84
5.22
6.01
5.54
27.41
5.84
6.12
35
12.63
Return on equity%
36.54
39.38
38.10
40.88
38.14
37.23
34.99
32.45
30.52
28.34
17.50
32.45
36.89
38
19.24
Return on assets%
9.11
6.83
9.30
8.43
8.81
9.80
7.43
6.80
7.83
8.13
14.78
7.83
8.28
17
0.33
EPS¥
0.89
1.00
1.12
1.26
1.44
1.59
1.88
1.91
1.92
2.09
0.36
7.83%
10.44%
—
15.54
EPS growth%
12.58
15.27
16.63
19.36
20.96
23.14
20.80
23.65
26.01
24.90
7.34
23.65
20.88
13
0.47
Bookvalue per sh¥
2.14
2.15
2.60
2.72
3.17
3.19
3.65
3.79
4.12
4.71
0.99
8.21%
9.98%
—
1.13
FCF per share¥
0.51
0.44
0.43
0.47
0.49
0.44
0.47
0.44
0.48
0.49
1.40
—
0.01%
—
0.75
Dividend per sh¥
0.92
0.86
0.94
0.99
1.16
1.11
1.05
1.10
1.09
1.16
0.39
(0.05%)
2.05%
—
27.74
Div yield (avg)%
28.37
29.68
30.41
31.04
28.72
27.30
27.66
29.12
29.98
31.09
16.26
29.12
29.40
65
15.58
Payout ratio%
7.54
7.85
9.78
10.70
8.72
6.45
4.62
7.11
9.41
9.55
5.23
7.11
8.29
40
4.219
Shares (diluted)B
6.095
7.246
7.603
7.894
9.101
10.03
9.917
9.755
10.26
10.73
4.223
3.35%
6.32%
55
15.00
Buyback yield%
2.36
4.56
4.68
7.21
6.24
9.10
9.94
9.10
9.95
11.91
4.83
9.94
8.15
24
0.567
D/E ratiox
1.405
1.492
1.517
1.323
1.335
1.350
1.319
1.399
1.338
1.260
1.470
1.338
1.344
72
12.12
Enterprise value¥B
4.067
3.901
3.731
3.803
3.528
3.834
3.290
2.908
2.573
2.796
10.66
(4.55%)
(3.28%)
7
6.628
LT debt¥B
13.59
14.21
14.23
13.90
15.07
14.83
16.92
18.65
19.59
19.58
8.491
5.38%
4.63%
71
Revenue
¥16.19B
3.56%
1.00×
Cost of revenue
¥10.46B
3.45%
0.99×
Operating expenses
¥3.609B
4.02%
1.05×
Goodwill & intangibles
15.83%