6.685
Revenue¥B
10.90
11.00
10.89
10.92
11.18
11.12
11.09
11.16
11.07
11.00
7.006
(0.32%)
(0.05%)
79
28.35
Revenue growth%
1.37
1.66
2.96
3.46
2.27
0.40
0.68
1.81
4.28
5.67
5.16
1.81
2.04
28
4.52
Gross margin%
17.39
16.61
13.92
11.69
10.39
9.68
10.18
12.70
14.41
16.68
22.08
12.70
13.31
24
24.50
Operating margin%
12.45
12.00
13.68
14.95
16.59
15.83
18.15
18.98
17.90
18.03
3.14
18.03
16.21
8
24.13
Net margin%
21.58
21.98
22.62
22.21
24.76
22.62
21.32
23.43
26.41
29.24
15.89
23.43
22.62
11
12.71
P/E ratio (avg)x
20.60
20.07
19.31
19.29
17.86
19.30
18.46
16.14
16.29
15.50
37.31
16.29
18.87
52
15.77
EV/EBITx
19.82
21.15
20.62
17.99
17.67
15.97
17.09
15.96
14.58
14.77
13.81
15.96
17.38
80
21.18
FCF yield (avg)%
9.24
10.22
10.67
12.31
11.86
12.57
15.30
17.16
15.19
14.97
21.45
15.19
12.44
40
24.03
FCF margin%
0.67
0.40
0.40
0.40
0.40
1.05
2.25
1.19
2.33
0.40
13.17
1.19
0.53
44
0.286
FCF / Net incomex
1.638
1.746
1.860
1.956
2.260
2.367
2.808
3.224
3.352
3.328
1.072
3.224
2.314
75
28.03
ROIC%
26.14
27.88
29.62
29.22
31.70
34.47
33.98
35.45
36.77
38.31
28.68
35.45
32.84
45
28.72
Return on equity%
13.50
11.35
13.30
11.91
11.30
12.66
12.40
10.18
8.72
6.70
6.99
10.18
11.63
56
26.78
Return on assets%
7.78
10.50
9.63
12.13
9.80
9.87
12.29
13.34
12.40
14.54
27.52
12.40
11.31
28
1.15
EPS¥
1.57
1.44
1.27
1.32
1.37
1.51
1.51
1.52
1.38
1.37
1.27
(0.14%)
(0.51%)
—
25.80
EPS growth%
9.04
6.51
6.27
3.66
3.97
1.85
1.18
2.43
2.84
4.63
18.99
2.43
3.82
15
1.82
Bookvalue per sh¥
0.53
0.54
0.65
0.70
0.73
0.71
0.75
0.87
1.03
1.22
1.58
10.84%
8.71%
—
1.53
FCF per share¥
0.37
0.36
0.40
0.47
0.51
0.56
0.55
0.64
0.75
0.79
0.53
8.98%
9.28%
—
0.62
Dividend per sh¥
0.79
0.79
0.76
0.80
0.91
0.98
1.10
1.07
1.21
1.33
1.88
8.01%
5.62%
—
19.05
Div yield (avg)%
9.49
6.73
7.42
5.54
4.33
5.90
8.52
8.87
7.06
9.59
11.44
8.52
7.24
65
17.98
Payout ratio%
24.62
23.98
23.45
23.34
20.97
20.12
19.71
17.76
20.44
20.77
27.63
20.12
20.87
31
2.043
Shares (diluted)B
3.144
3.146
3.083
3.587
3.850
4.457
4.884
4.618
4.591
4.401
2.021
2.71%
3.09%
20
19.31
Buyback yield%
17.60
17.85
15.02
14.12
12.62
14.29
15.81
15.69
15.32
12.42
4.42
15.32
15.17
42
0.163
D/E ratiox
0.785
0.750
0.733
0.733
0.702
0.792
0.891
0.894
0.866
0.924
1.395
0.891
0.788
28
3.126
Enterprise value¥B
4.365
4.397
4.491
5.177
5.229
5.192
5.876
6.704
7.544
8.839
6.686
11.07%
8.03%
50
8.748
LT debt¥B
15.68
18.59
22.01
22.29
23.07
24.33
27.54
29.80
30.65
30.11
8.364
5.47%
7.99%
6
Revenue
¥11.00B
(0.05%)
1.00×
Cost of revenue
¥7.703B
(0.05%)
1.00×
Operating expenses
¥2.192B
(0.24%)
0.98×
Goodwill & intangibles
17.02%
Cash and investments
16.70%
Spread over hurdle
20.10%