11.13
Revenue¥B
9.302
9.833
10.19
10.63
11.20
11.60
12.49
13.35
14.45
15.29
11.78
6.42%
5.47%
49
12.01
Revenue growth%
26.10
27.27
27.05
27.33
28.91
31.56
34.28
33.65
35.41
32.54
14.49
33.65
30.24
23
28.08
Gross margin%
21.06
23.31
23.75
26.26
25.90
28.20
29.74
28.73
29.14
29.88
17.42
29.14
27.23
80
9.61
Operating margin%
19.11
19.83
21.39
22.73
22.11
23.23
22.23
20.57
17.70
18.23
20.58
20.57
20.98
25
11.51
Net margin%
9.84
8.33
6.58
6.03
3.99
5.79
2.82
0.41
0.40
0.66
22.39
0.66
4.89
74
10.80
P/E ratio (avg)x
10.08
11.01
12.48
11.80
13.57
15.50
15.13
14.44
16.41
17.82
34.17
15.50
14.00
85
23.11
EV/EBITx
39.80
44.40
49.94
51.18
48.48
50.75
51.20
48.53
45.99
48.79
12.76
48.79
48.66
84
6.76
FCF yield (avg)%
23.77
25.17
25.40
26.14
26.24
26.62
28.90
29.93
29.30
31.31
21.44
29.30
26.43
46
29.85
FCF margin%
14.17
14.76
15.56
16.54
17.90
17.68
14.75
15.40
18.09
15.62
18.00
15.62
15.59
84
0.847
FCF / Net incomex
1.196
1.298
1.303
1.235
1.175
1.261
1.119
1.069
1.051
0.923
1.787
1.069
1.185
31
10.51
ROIC%
16.48
18.41
18.76
17.88
15.11
16.26
18.16
17.85
16.27
15.74
4.93
16.27
17.16
23
13.04
Return on equity%
0.40
0.40
0.40
0.40
1.64
0.40
2.63
3.99
2.78
2.72
24.89
2.72
1.02
46
7.16
Return on assets%
13.55
13.36
13.87
14.35
17.16
15.92
17.36
15.12
17.19
18.52
14.59
17.19
15.52
88
6.50
EPS¥
2.29
2.68
2.84
2.84
3.29
3.14
3.12
3.37
3.25
3.28
7.01
(0.04%)
5.12%
—
7.25
EPS growth%
3.86
5.58
8.08
7.92
5.28
2.99
2.17
0.79
0.40
0.40
11.10
0.79
3.43
52
2.85
Bookvalue per sh¥
5.78
5.23
4.80
5.01
4.78
5.15
5.01
5.54
5.35
5.16
6.28
1.55%
(1.15%)
—
1.24
FCF per share¥
6.02
5.14
4.78
4.24
4.58
4.47
4.10
3.74
4.07
3.47
3.47
(5.39%)
(5.50%)
—
6.66
Dividend per sh¥
8.30
9.70
9.93
10.73
10.30
11.64
12.38
11.77
12.66
12.03
2.31
3.16%
3.30%
—
28.66
Div yield (avg)%
18.31
15.40
16.37
19.06
21.24
24.02
24.70
24.59
22.81
20.27
2.63
24.02
20.75
92
16.31
Payout ratio%
6.60
7.31
8.13
5.95
4.09
4.42
1.57
4.42
5.66
6.73
23.18
4.42
5.81
82
0.974
Shares (diluted)B
1.042
1.040
1.168
1.195
1.350
1.329
1.409
1.602
1.483
1.433
0.994
1.19%
4.39%
14
5.77
Buyback yield%
28.11
25.32
23.79
23.27
21.39
20.43
20.37
22.24
22.23
23.88
26.66
22.23
22.76
46
1.234
D/E ratiox
0.972
0.822
0.767
0.807
0.758
0.700
0.618
0.639
0.607
0.518
1.599
0.618
0.729
7
1.008
Enterprise value¥B
9.151
9.536
10.12
11.16
11.90
12.63
14.70
16.31
17.97
18.34
11.69
9.04%
9.20%
18
0.504
LT debt¥B
14.29
16.49
17.46
17.64
18.21
20.57
23.28
21.93
21.37
20.91
9.207
2.80%
3.58%
87
Revenue
¥15.29B
5.47%
1.00×
Cost of revenue
¥7.975B
5.63%
1.02×
Operating expenses
¥3.192B
5.46%
1.00×
Cash and investments
18.23%
Goodwill & intangibles
17.83%