31.16
Revenue¥B
35.65
37.63
39.66
41.59
43.67
45.09
46.89
49.47
52.09
54.47
34.13
4.52%
4.96%
24
6.74
Revenue growth%
12.20
10.87
10.33
12.81
14.99
17.57
17.58
19.04
16.16
15.90
14.01
17.57
15.45
73
26.70
Gross margin%
5.16
4.62
3.18
5.20
4.14
4.52
3.95
2.53
1.67
2.08
12.12
2.53
4.04
13
8.50
Operating margin%
21.72
23.85
26.54
25.92
23.68
24.51
24.97
24.59
22.48
25.32
13.18
24.59
24.55
66
10.49
Net margin%
6.72
5.17
3.94
5.69
5.00
5.56
5.68
4.50
6.65
9.30
5.02
5.68
5.62
86
29.67
P/E ratio (avg)x
11.94
13.28
14.06
13.71
16.19
15.76
17.87
19.24
19.30
18.80
36.73
18.80
15.98
13
15.55
EV/EBITx
36.03
35.83
37.89
41.73
47.08
50.53
57.01
53.90
58.36
61.85
19.73
57.01
48.80
24
6.63
FCF yield (avg)%
22.63
21.43
18.56
19.18
19.22
20.18
21.14
22.29
21.77
24.67
27.65
21.77
21.29
20
19.17
FCF margin%
16.35
15.33
13.57
13.86
11.00
13.24
15.84
17.63
20.00
19.37
23.49
17.63
15.59
45
0.349
FCF / Net incomex
0.947
1.123
1.224
1.303
1.502
1.613
1.894
2.065
2.056
2.128
1.031
2.056
1.557
55
10.87
ROIC%
10.35
10.81
8.17
9.35
9.81
8.42
7.18
7.82
7.42
8.11
2.33
7.82
8.30
21
17.95
Return on equity%
22.72
22.21
22.57
22.01
22.91
25.73
23.69
22.20
20.92
21.58
7.38
22.20
22.39
10
16.98
Return on assets%
26.12
25.80
27.90
26.91
25.28
25.17
27.69
30.27
27.74
29.04
17.23
27.74
27.30
61
1.02
EPS¥
1.07
1.15
1.34
1.44
1.66
1.65
1.74
1.76
1.79
1.79
1.04
1.42%
5.11%
—
27.18
EPS growth%
14.27
15.70
14.01
13.08
15.95
17.45
15.60
15.84
16.67
14.72
23.61
15.84
15.65
71
1.03
Bookvalue per sh¥
1.58
1.65
1.62
1.63
1.64
1.61
1.67
1.61
1.45
1.51
1.72
(1.63%)
(0.82%)
—
1.77
FCF per share¥
0.78
0.86
0.77
0.76
0.82
0.79
0.82
0.80
0.87
0.83
0.55
0.35%
0.45%
—
0.63
Dividend per sh¥
1.41
1.38
1.33
1.39
1.65
1.87
1.84
2.05
2.22
2.23
1.30
6.30%
4.55%
—
23.97
Div yield (avg)%
8.36
9.87
7.03
6.51
3.96
3.56
5.68
5.37
3.47
6.44
25.80
5.37
6.06
29
21.47
Payout ratio%
27.89
25.08
27.12
28.79
30.69
29.34
28.84
27.51
24.97
24.84
27.84
27.51
27.70
31
8.135
Shares (diluted)B
9.636
10.07
9.673
11.27
11.13
12.07
14.01
14.41
15.41
16.04
7.855
7.58%
6.18%
87
4.43
Buyback yield%
1.74
0.40
2.70
4.89
6.68
7.02
8.96
11.80
10.73
10.41
27.35
10.41
6.85
90
1.413
D/E ratiox
1.004
1.047
1.199
1.351
1.470
1.563
1.625
1.932
2.193
2.405
1.593
1.932
1.516
62
41.83
Enterprise value¥B
11.93
13.48
14.78
14.20
14.91
13.85
15.19
15.22
15.77
14.98
34.85
0.10%
2.85%
93
42.58
LT debt¥B
10.08
11.14
11.95
13.37
14.24
14.19
15.98
18.13
20.54
20.22
32.80
7.27%
7.12%
88
Revenue
¥54.47B
4.96%
1.00×
Cost of revenue
¥36.67B
4.97%
1.00×
Operating expenses
¥10.74B
5.21%
1.02×
Cash and investments
19.40%
Goodwill & intangibles
15.74%
Spread over hurdle
40.42%