10.34
Revenue¥B
8.796
9.002
9.070
9.169
9.389
9.647
9.708
10.07
10.01
10.03
11.37
1.32%
1.51%
38
20.95
Revenue growth%
17.70
18.24
19.88
17.72
18.13
19.30
18.04
20.70
20.76
18.33
27.32
19.30
18.29
9
27.35
Gross margin%
14.19
15.05
15.31
12.38
14.40
13.82
14.03
13.73
13.83
11.90
18.30
13.82
13.93
12
11.80
Operating margin%
31.73
32.78
31.39
33.94
31.63
31.82
32.19
29.22
28.31
28.19
9.99
29.22
31.68
37
19.55
Net margin%
8.98
6.86
9.07
11.93
11.90
14.61
17.33
16.74
15.52
15.12
20.31
15.52
13.27
85
24.40
P/E ratio (avg)x
21.26
25.63
28.85
30.10
33.62
33.89
34.14
40.68
41.15
46.67
10.82
40.68
33.75
60
35.77
EV/EBITx
18.37
17.30
17.54
17.57
15.26
15.90
15.51
14.22
15.39
14.92
27.64
15.39
15.71
65
18.72
FCF yield (avg)%
24.19
24.27
22.82
24.08
24.61
26.98
24.46
22.22
23.58
22.74
18.20
23.58
24.13
67
15.46
FCF margin%
22.07
22.17
20.90
21.31
21.62
20.07
22.53
23.79
21.82
19.84
24.89
21.82
21.72
44
1.694
FCF / Net incomex
1.122
1.332
1.320
1.497
1.504
1.538
1.817
2.134
2.540
2.840
1.135
2.134
1.521
56
14.40
ROIC%
22.59
22.61
20.35
20.89
18.21
17.36
15.20
16.72
18.77
21.24
23.07
17.36
19.56
5
8.15
Return on equity%
3.08
0.86
1.17
0.40
0.40
3.14
0.40
0.40
0.74
0.40
9.57
0.40
0.57
27
19.44
Return on assets%
7.44
6.38
3.62
3.15
6.03
4.06
4.73
5.11
6.47
3.76
20.21
4.73
4.92
88
9.27
EPS¥
13.08
15.22
16.68
16.18
17.97
18.27
18.00
18.53
21.07
21.36
9.78
3.51%
5.01%
—
3.49
EPS growth%
15.91
12.94
13.69
13.20
15.19
17.40
14.61
11.73
13.52
15.49
10.54
14.61
14.15
57
3.73
Bookvalue per sh¥
5.44
4.94
4.60
4.59
4.93
5.25
5.65
5.56
5.71
4.90
5.03
(0.10%)
(0.82%)
—
6.55
FCF per share¥
6.13
7.07
8.06
8.03
8.68
8.84
9.74
11.49
12.81
14.03
9.10
10.09%
8.00%
—
6.95
Dividend per sh¥
6.81
7.77
8.28
8.84
10.06
9.92
10.80
10.06
11.16
12.59
7.07
4.58%
7.57%
—
12.10
Div yield (avg)%
4.14
5.43
6.57
6.15
3.54
2.99
3.09
1.90
0.40
2.75
21.03
2.75
3.31
64
12.13
Payout ratio%
16.95
15.87
16.23
18.90
19.18
19.83
21.41
19.92
22.23
22.21
6.66
21.41
19.51
78
0.461
Shares (diluted)B
0.730
0.842
0.926
0.957
1.114
1.175
1.304
1.509
1.628
1.724
0.457
9.12%
10.60%
82
20.66
Buyback yield%
20.47
20.08
17.09
17.14
17.80
18.20
19.70
22.50
22.36
23.35
6.73
22.36
19.89
44
1.429
D/E ratiox
1.141
1.112
0.999
1.070
1.010
1.038
0.940
0.946
0.821
0.742
0.741
0.940
1.004
22
5.315
Enterprise value¥B
1.112
1.004
0.919
0.892
0.829
0.856
0.774
0.818
0.890
0.848
6.202
0.47%
(3.84%)
76
10.86
LT debt¥B
0.986
0.915
0.861
0.845
0.828
0.817
0.779
0.695
0.681
0.717
5.227
(2.84%)
(4.28%)
80
Revenue
¥10.03B
1.51%
1.00×
Cost of revenue
¥3.997B
0.76%
0.93×
Operating expenses
¥2.597B
2.21%
1.07×
Cash and investments
21.98%
Property and equipment
16.89%