31.13
Revenue¥B
35.36
36.49
36.70
36.37
36.02
35.78
36.98
37.99
38.62
38.30
31.76
1.24%
1.16%
23
11.05
Revenue growth%
15.71
15.05
13.67
12.04
14.76
14.35
11.40
11.03
12.36
9.96
29.35
11.40
13.01
58
7.44
Gross margin%
17.98
17.85
16.76
16.65
18.03
18.38
15.48
16.46
19.24
19.11
21.28
18.38
17.91
78
11.88
Operating margin%
26.83
25.66
27.69
28.11
27.64
29.17
31.82
29.01
29.84
31.48
20.08
29.84
28.56
41
25.14
Net margin%
19.09
18.05
19.17
22.05
23.32
22.03
23.20
22.11
20.97
18.12
18.35
22.03
21.50
15
25.09
P/E ratio (avg)x
36.05
37.32
38.93
39.03
41.94
45.97
46.27
45.31
50.04
51.37
32.76
46.27
43.63
66
20.23
EV/EBITx
43.05
47.41
54.01
60.45
61.96
68.50
72.37
79.21
84.20
91.20
20.38
79.21
65.23
63
23.60
FCF yield (avg)%
12.78
10.02
8.23
9.48
6.77
9.01
9.31
10.81
9.54
8.38
26.00
9.31
9.39
75
5.54
FCF margin%
12.50
13.93
11.06
13.11
15.45
17.91
17.35
17.58
17.53
20.47
10.33
17.58
16.40
82
0.326
FCF / Net incomex
1.609
1.509
1.449
1.482
1.580
1.600
1.717
1.621
1.488
1.418
0.663
1.600
1.544
73
25.25
ROIC%
25.95
23.20
23.37
25.09
24.58
22.10
23.88
22.29
23.98
25.65
24.37
23.88
23.93
7
9.11
Return on equity%
15.00
17.51
15.63
14.86
15.34
14.90
12.43
11.61
9.19
9.34
6.08
11.61
14.88
26
13.94
Return on assets%
15.28
13.52
12.26
12.91
12.92
11.33
9.97
10.60
9.55
8.81
8.16
9.97
11.80
52
3.40
EPS¥
2.90
3.11
3.16
3.21
3.34
3.41
3.26
3.33
3.27
3.13
3.56
(1.25%)
(0.09%)
—
14.30
EPS growth%
17.12
17.94
19.23
17.62
19.64
16.67
14.34
16.29
16.54
17.97
23.01
16.54
17.37
55
1.87
Bookvalue per sh¥
3.08
3.43
3.38
3.65
3.70
3.58
3.79
3.99
4.39
4.29
1.73
3.01%
2.57%
—
1.78
FCF per share¥
3.63
3.89
3.81
3.93
4.37
4.88
4.99
5.46
5.54
6.05
0.95
6.72%
7.30%
—
1.60
Dividend per sh¥
2.99
3.20
3.59
3.35
3.50
3.87
4.27
4.90
5.08
5.06
3.36
7.65%
6.37%
—
25.27
Div yield (avg)%
16.25
18.17
20.51
18.81
20.42
20.53
21.19
20.98
19.56
16.88
5.19
20.53
19.99
92
13.11
Payout ratio%
9.29
7.00
5.17
5.96
7.82
9.62
12.22
12.57
15.15
13.06
4.73
12.57
9.46
23
5.615
Shares (diluted)B
8.549
9.706
10.09
11.79
13.44
13.15
15.41
16.53
17.90
21.03
5.785
9.38%
10.69%
17
14.95
Buyback yield%
26.85
24.54
26.47
26.78
26.61
24.04
22.80
24.32
21.34
22.06
26.38
22.80
24.43
60
0.334
D/E ratiox
0.547
0.623
0.607
0.583
0.546
0.625
0.617
0.608
0.638
0.715
1.514
0.625
0.613
44
12.96
Enterprise value¥B
64.99
73.47
73.80
86.59
94.00
112.5
115.3
120.3
120.5
121.2
8.709
5.22%
7.09%
76
14.88
LT debt¥B
12.08
12.27
13.63
13.49
15.07
14.57
14.80
14.19
13.45
13.68
25.21
(1.92%)
2.22%
63
Revenue
¥38.30B
1.16%
1.00×
Cost of revenue
¥26.81B
1.16%
1.00×
Operating expenses
¥5.904B
0.54%
0.94×
Cash and investments
18.40%
Spread over hurdle
18.82%