12.05
Revenue¥B
29.01
30.09
30.64
31.12
31.39
31.51
31.59
32.29
32.71
33.46
12.65
1.29%
1.87%
5
25.75
Revenue growth%
11.73
13.01
10.47
13.44
15.43
12.51
9.88
6.92
8.04
10.87
5.07
9.88
11.30
70
20.26
Gross margin%
24.63
22.91
21.24
19.06
20.74
22.23
22.76
20.18
18.38
20.95
18.64
20.95
21.09
46
10.94
Operating margin%
5.65
7.76
5.71
6.74
4.74
7.31
8.94
6.17
5.99
4.86
3.26
6.17
6.08
24
4.31
Net margin%
0.40
0.40
0.40
2.80
1.52
3.50
3.51
5.08
5.71
4.94
29.21
4.94
3.15
80
27.98
P/E ratio (avg)x
10.95
12.08
12.37
13.30
13.01
12.91
14.33
15.74
18.52
21.07
34.85
15.74
13.15
55
25.79
EV/EBITx
17.96
17.06
15.37
14.96
15.13
13.60
14.83
13.20
12.59
12.58
33.45
13.20
14.89
21
28.77
FCF yield (avg)%
23.58
22.29
20.40
17.46
15.04
13.59
14.59
12.93
10.30
8.98
16.72
12.93
14.82
79
15.59
FCF margin%
12.89
11.78
14.72
13.77
11.02
13.72
13.05
12.01
12.49
14.13
11.29
13.05
12.97
17
0.254
FCF / Net incomex
1.012
0.978
1.064
1.051
1.134
1.251
1.407
1.420
1.468
1.682
1.658
1.420
1.192
43
23.77
ROIC%
26.78
24.93
23.43
24.27
21.46
23.45
25.68
26.69
29.51
27.95
23.28
26.69
25.31
7
27.35
Return on equity%
9.38
11.51
11.06
12.10
14.32
15.14
14.96
14.21
11.52
8.61
27.01
14.21
11.81
39
5.63
Return on assets%
4.54
7.19
8.35
10.76
9.27
9.51
10.25
11.38
8.44
8.21
29.37
9.51
8.85
93
0.98
EPS¥
2.24
2.44
2.38
2.51
2.82
2.81
2.74
2.53
2.80
2.75
1.10
(0.50%)
2.23%
—
9.62
EPS growth%
10.09
12.26
15.17
16.31
14.59
11.93
11.90
12.02
12.30
11.52
10.60
11.93
12.14
27
2.07
Bookvalue per sh¥
1.76
1.79
1.84
1.99
2.16
2.16
1.96
1.86
1.88
1.96
2.84
(1.94%)
0.83%
—
3.16
FCF per share¥
2.76
2.69
2.39
2.38
2.44
2.28
2.36
2.50
2.56
2.78
1.85
2.70%
1.10%
—
2.80
Dividend per sh¥
2.00
1.95
2.09
2.17
2.27
2.38
2.67
2.39
2.32
2.35
2.81
0.66%
1.65%
—
26.42
Div yield (avg)%
8.48
8.62
5.68
7.97
8.67
10.05
12.27
11.42
9.16
10.55
11.04
10.55
8.92
46
10.92
Payout ratio%
10.50
9.72
10.62
10.26
12.04
9.28
10.90
11.86
9.56
10.12
17.83
10.12
10.38
44
4.577
Shares (diluted)B
8.090
9.243
10.83
11.63
11.60
12.26
13.25
14.75
14.53
16.62
4.460
7.45%
9.44%
47
19.44
Buyback yield%
10.44
10.96
11.84
12.79
10.11
10.33
11.30
9.54
11.44
13.07
5.81
11.30
11.13
34
1.348
D/E ratiox
0.830
0.826
0.866
0.863
0.746
0.702
0.660
0.686
0.641
0.634
0.315
0.660
0.724
20
1.741
Enterprise value¥B
32.69
33.31
33.39
33.22
37.82
41.48
45.99
44.81
47.02
43.52
11.50
2.85%
4.28%
78
7.739
LT debt¥B
2.723
2.361
2.534
2.583
2.794
2.985
3.108
3.104
3.167
3.139
15.64
2.36%
1.83%
34
Revenue
¥33.46B
1.87%
1.00×
Cost of revenue
¥16.70B
1.89%
1.00×
Operating expenses
¥8.269B
2.10%
1.02×
Cash and investments
17.00%
Property and equipment
15.84%
Spread over hurdle
27.19%