20.01
Revenue¥B
13.50
14.57
15.71
17.34
18.67
19.96
22.08
23.91
25.49
27.68
21.75
8.19%
8.53%
36
22.81
Revenue growth%
21.00
22.20
21.38
20.00
18.21
16.31
17.20
19.59
17.68
19.64
11.10
17.68
19.61
52
18.64
Gross margin%
31.28
29.23
27.70
30.37
33.14
31.91
31.29
31.58
30.33
29.42
21.35
31.29
30.83
30
6.15
Operating margin%
11.85
14.65
15.26
17.38
15.31
15.22
17.42
20.35
23.21
20.33
14.42
20.33
16.35
22
23.34
Net margin%
25.08
24.47
25.55
27.74
25.42
27.75
29.86
27.03
24.60
27.43
5.10
27.43
26.29
55
20.19
P/E ratio (avg)x
10.49
9.739
8.551
8.499
8.960
8.626
8.392
8.390
9.284
9.428
7.017
8.626
8.793
11
15.70
EV/EBITx
14.42
15.08
17.74
20.81
23.21
25.85
25.32
26.12
25.31
25.70
13.52
25.70
24.26
65
11.85
FCF yield (avg)%
10.92
10.12
9.46
11.54
9.54
11.36
8.61
10.21
7.60
4.70
15.64
8.61
9.83
63
15.41
FCF margin%
10.66
7.67
10.40
7.86
7.44
4.66
5.85
8.57
8.93
11.75
28.06
8.57
8.22
88
1.095
FCF / Net incomex
2.309
2.350
2.252
2.578
2.878
3.237
3.620
4.038
3.967
4.192
1.039
3.967
3.058
45
21.91
ROIC%
25.07
24.10
23.46
23.04
25.99
28.39
30.34
32.58
30.87
33.65
6.98
30.87
27.19
75
13.94
Return on equity%
26.32
29.19
29.41
27.94
27.97
30.79
32.35
31.69
32.97
34.79
6.36
32.35
30.10
52
5.74
Return on assets%
1.53
0.40
1.27
0.40
0.40
0.42
0.40
1.62
1.77
0.40
19.13
0.42
0.41
67
2.66
EPS¥
6.64
6.33
6.56
6.22
6.14
6.77
7.33
7.58
7.20
7.58
2.74
4.30%
2.12%
—
19.01
EPS growth%
20.21
20.53
18.14
19.15
21.71
19.06
18.57
16.42
19.00
16.49
7.43
18.57
19.03
54
0.99
Bookvalue per sh¥
3.14
3.47
3.60
3.17
2.78
2.86
2.60
2.72
2.36
2.46
1.68
(2.39%)
(3.73%)
—
5.20
FCF per share¥
6.37
6.65
6.44
7.09
6.67
7.63
7.25
6.82
7.45
8.10
2.77
3.94%
2.70%
—
5.33
Dividend per sh¥
5.50
5.81
6.30
5.83
5.60
5.88
6.29
6.17
5.63
5.92
3.67
1.11%
1.33%
—
16.65
Div yield (avg)%
0.40
1.58
2.78
0.94
0.40
3.33
5.35
3.04
2.15
0.40
3.29
3.04
1.86
94
14.19
Payout ratio%
3.83
3.42
4.74
5.86
6.64
8.95
9.53
6.57
5.23
7.01
12.59
7.01
6.22
57
2.274
Shares (diluted)B
3.220
3.352
3.774
3.794
3.619
3.300
3.578
3.427
3.443
3.579
2.231
(0.23%)
1.47%
69
5.43
Buyback yield%
35.37
32.96
34.51
31.99
30.66
28.79
29.82
29.90
30.06
28.49
9.77
29.82
30.36
28
0.345
D/E ratiox
0.682
0.691
0.676
0.628
0.575
0.508
0.481
0.494
0.444
0.438
0.528
0.481
0.541
64
5.350
Enterprise value¥B
34.35
39.65
41.67
42.57
42.41
42.52
50.31
51.00
52.04
54.29
22.69
5.06%
6.22%
68
21.10
LT debt¥B
6.874
6.923
6.317
6.421
6.828
7.352
7.977
7.976
7.576
8.142
17.74
3.58%
1.77%
19
Revenue
¥27.68B
8.53%
1.00×
Cost of revenue
¥14.53B
8.70%
1.02×
Operating expenses
¥5.637B
8.30%
0.98×
Goodwill & intangibles
16.81%