14.31
Revenue¥B
15.62
16.49
17.03
17.76
18.57
19.13
20.13
20.93
22.06
23.21
15.60
4.56%
4.54%
42
25.28
Revenue growth%
9.50
10.52
13.20
14.20
12.50
11.25
13.09
14.26
15.27
17.60
14.56
14.26
13.14
7
10.90
Gross margin%
13.10
15.34
13.20
12.97
10.58
11.68
8.76
5.98
4.63
6.60
13.20
6.60
11.13
22
25.47
Operating margin%
30.26
29.60
29.68
32.29
29.83
28.27
26.52
27.87
29.77
32.24
25.47
28.27
29.73
8
17.69
Net margin%
21.79
21.69
20.99
21.29
22.26
25.21
26.24
24.80
26.62
28.48
27.32
26.24
23.53
94
30.51
P/E ratio (avg)x
42.49
44.30
42.84
39.04
39.28
37.26
36.97
41.20
41.72
45.16
31.23
41.20
41.46
65
15.12
EV/EBITx
10.08
9.670
10.12
8.983
7.770
8.253
7.640
6.614
5.873
5.687
8.093
6.614
8.011
36
3.94
FCF yield (avg)%
5.20
4.59
3.93
2.32
3.13
4.86
4.24
2.22
0.40
3.40
28.91
3.40
3.66
79
25.06
FCF margin%
10.49
12.24
13.64
14.32
11.79
12.85
14.43
11.52
9.56
11.77
12.80
11.77
12.02
47
0.477
FCF / Net incomex
1.479
1.611
1.789
1.831
2.055
1.998
1.995
2.124
2.368
2.496
1.141
2.124
1.996
43
24.13
ROIC%
7.75
5.33
6.43
6.69
5.28
4.10
5.91
5.78
5.98
8.64
19.96
5.91
5.95
26
9.70
Return on equity%
18.45
17.58
16.84
16.69
15.42
14.74
14.51
14.17
16.86
17.17
5.48
14.74
16.76
70
8.13
Return on assets%
16.57
15.68
18.04
20.91
18.87
19.85
19.83
19.01
16.94
16.12
8.30
19.01
18.46
17
2.46
EPS¥
9.94
9.84
11.48
13.41
14.42
14.57
15.67
17.33
17.23
19.50
2.60
6.23%
7.64%
—
22.18
EPS growth%
13.40
11.43
11.22
12.10
11.34
12.62
13.51
11.62
10.22
11.23
22.77
11.62
11.52
61
5.56
Bookvalue per sh¥
8.68
8.68
9.12
10.34
11.66
11.36
11.12
12.76
14.90
16.68
2.27
7.43%
8.15%
—
4.47
FCF per share¥
2.32
2.34
2.18
2.28
2.61
2.74
3.07
3.19
3.40
3.62
6.57
6.73%
5.92%
—
5.95
Dividend per sh¥
1.25
1.35
1.37
1.37
1.38
1.54
1.43
1.50
1.64
1.75
4.94
4.95%
3.03%
—
19.55
Div yield (avg)%
12.60
13.00
12.14
10.18
7.74
5.29
2.83
3.21
1.90
1.80
20.70
2.83
6.52
20
4.66
Payout ratio%
22.72
25.02
23.27
20.56
23.04
21.53
18.95
19.84
22.42
24.21
24.65
21.53
22.57
5
1.783
Shares (diluted)B
2.556
2.972
2.957
2.825
3.265
3.838
4.450
5.019
5.335
5.146
1.783
9.53%
8.14%
31
11.83
Buyback yield%
17.22
17.57
14.64
12.86
12.22
12.75
12.40
10.99
10.31
12.85
25.65
12.40
12.80
43
0.566
D/E ratiox
1.223
1.076
1.030
0.961
0.873
0.941
0.828
0.732
0.657
0.720
0.300
0.732
0.907
25
10.63
Enterprise value¥B
8.570
8.139
7.995
8.727
7.575
6.982
7.010
6.624
5.927
5.457
1.904
(6.35%)
(3.85%)
34
1.086
LT debt¥B
2.384
2.508
2.493
2.458
2.172
1.911
1.823
1.598
1.748
1.721
13.00
(4.55%)
(2.58%)
40
Revenue
¥23.21B
4.54%
1.00×
Cost of revenue
¥11.43B
4.65%
1.01×
Operating expenses
¥3.541B
3.78%
0.93×
Cash and investments
19.85%
Property and equipment
19.85%
Spread over hurdle
29.64%