17.99
Revenue¥B
22.80
22.66
23.13
22.90
22.92
23.62
23.96
23.69
24.08
24.21
18.45
1.11%
0.80%
81
8.41
Revenue growth%
37.42
36.10
38.86
37.68
36.17
35.54
35.22
33.36
31.48
31.63
26.23
33.36
35.82
14
10.87
Gross margin%
12.77
15.40
15.88
14.77
17.72
16.93
15.05
14.66
15.10
17.51
22.00
15.10
15.25
23
9.42
Operating margin%
7.45
9.72
10.21
11.04
13.48
16.12
15.32
12.42
14.11
12.95
13.52
14.11
12.69
55
25.00
Net margin%
2.00
0.61
1.67
0.40
3.18
4.35
2.66
0.64
0.40
1.29
25.08
1.29
1.48
86
12.91
P/E ratio (avg)x
29.57
27.38
26.57
23.18
20.77
20.00
17.51
15.88
15.46
14.48
14.42
15.88
20.38
54
23.43
EV/EBITx
15.85
17.14
19.31
18.99
19.47
20.37
18.50
19.92
17.88
17.63
18.39
18.50
18.74
36
24.98
FCF yield (avg)%
20.77
23.33
25.34
25.04
26.92
27.20
28.17
30.19
31.78
31.30
27.52
30.19
27.06
53
29.14
FCF margin%
9.60
10.97
13.78
13.10
10.14
8.14
6.26
3.56
6.13
4.43
27.08
6.13
8.87
15
1.037
FCF / Net incomex
1.785
1.826
2.217
2.453
2.468
2.869
3.158
3.368
3.704
3.736
0.544
3.368
2.669
26
27.72
ROIC%
4.40
6.58
8.01
8.40
7.99
8.83
6.53
5.03
5.76
8.45
16.28
6.53
7.28
95
2.92
Return on equity%
25.26
25.21
27.51
25.31
25.70
26.54
27.36
25.16
24.04
21.54
13.74
25.16
25.29
94
17.46
Return on assets%
13.66
11.71
9.73
7.81
10.49
8.11
8.24
8.40
7.40
6.65
26.83
8.11
8.32
95
4.78
EPS¥
3.64
3.14
3.14
3.34
3.03
3.19
3.12
3.32
3.22
2.85
4.89
(1.21%)
(2.42%)
—
17.30
EPS growth%
19.13
18.52
19.67
18.55
17.99
19.99
20.58
23.15
24.92
23.18
27.18
23.15
19.83
39
2.99
Bookvalue per sh¥
1.27
1.31
1.49
1.43
1.46
1.48
1.44
1.60
1.72
1.65
4.51
2.38%
2.36%
—
1.69
FCF per share¥
6.17
6.26
5.94
5.68
6.46
6.40
7.13
6.90
7.04
7.08
1.66
1.85%
1.34%
—
4.43
Dividend per sh¥
1.77
1.83
2.02
1.95
1.95
2.18
2.47
2.58
2.61
3.04
2.26
9.36%
5.24%
—
12.27
Div yield (avg)%
8.12
5.20
5.66
7.20
5.21
3.64
6.41
4.91
3.64
1.53
10.91
3.64
5.21
76
27.71
Payout ratio%
23.78
21.30
21.13
19.47
21.10
19.88
22.75
23.54
21.33
22.59
2.55
22.59
21.31
52
1.749
Shares (diluted)B
1.348
1.331
1.284
1.338
1.232
1.251
1.128
1.003
0.901
0.859
1.699
(6.95%)
(5.46%)
64
9.74
Buyback yield%
29.88
28.82
28.30
26.97
26.61
27.71
25.65
28.40
28.28
27.67
8.92
27.71
28.00
50
1.140
D/E ratiox
0.961
0.932
0.880
0.938
0.896
0.769
0.730
0.709
0.602
0.518
1.032
0.709
0.824
54
9.995
Enterprise value¥B
33.52
36.33
35.68
39.17
38.99
44.62
49.50
49.77
59.61
63.43
32.53
10.23%
6.75%
42
27.39
LT debt¥B
43.79
46.45
50.20
52.15
55.75
65.51
64.67
72.38
81.58
95.50
13.77
11.37%
8.25%
39
Revenue
¥24.21B
0.80%
1.00×
Cost of revenue
¥12.51B
0.77%
1.00×
Operating expenses
¥4.543B
1.75%
1.10×
Goodwill & intangibles
20.01%
Cash and investments
16.38%