22.08
Revenue¥B
16.22
16.56
17.17
17.29
18.09
18.91
19.49
19.83
19.95
20.52
24.70
2.55%
2.46%
49
20.85
Revenue growth%
0.40
0.40
3.19
2.87
1.45
0.40
0.40
1.78
4.24
6.95
15.19
1.78
1.61
39
9.12
Gross margin%
4.88
6.16
6.61
6.40
5.09
4.16
5.57
7.44
8.64
9.88
26.45
7.44
6.28
75
27.55
Operating margin%
20.34
19.96
19.77
19.93
22.12
23.98
24.34
26.01
28.59
26.05
12.50
26.01
23.05
36
19.31
Net margin%
16.85
14.26
11.41
13.43
14.48
17.25
20.13
18.99
17.87
16.28
27.94
17.87
16.56
30
8.469
P/E ratio (avg)x
10.02
9.554
9.262
8.837
8.812
9.138
9.855
11.04
11.74
13.32
23.36
11.04
9.704
81
9.940
EV/EBITx
31.08
30.54
30.30
32.95
35.15
39.74
39.16
44.84
49.06
46.41
13.91
44.84
37.15
39
18.15
FCF yield (avg)%
29.08
28.74
27.89
28.87
31.81
33.99
31.90
31.87
32.54
34.01
25.90
32.54
31.84
84
11.29
FCF margin%
7.97
5.86
8.83
6.22
5.17
3.49
1.30
0.47
0.58
2.35
17.45
1.30
4.33
57
0.868
FCF / Net incomex
1.128
1.120
1.104
1.063
1.235
1.349
1.367
1.395
1.553
1.723
1.470
1.395
1.292
65
2.21
ROIC%
12.98
12.78
14.85
12.44
11.44
13.69
16.48
17.14
17.48
18.49
16.62
17.14
14.27
70
6.23
Return on equity%
24.90
23.96
23.18
23.80
23.38
23.19
23.38
25.17
27.63
27.24
11.71
25.17
23.88
11
26.23
Return on assets%
2.41
3.08
4.96
6.32
4.80
6.35
5.33
7.13
9.98
8.99
10.29
7.13
5.82
73
3.67
EPS¥
2.43
2.55
2.58
2.50
2.71
2.71
2.68
2.70
2.60
2.45
3.76
(2.02%)
(0.41%)
—
15.72
EPS growth%
26.29
23.63
21.56
23.90
26.41
27.86
28.28
27.94
25.40
26.75
2.63
27.86
26.35
68
0.80
Bookvalue per sh¥
1.63
1.71
1.85
2.09
2.25
2.55
2.45
2.36
2.56
2.48
3.46
2.03%
4.48%
—
3.07
FCF per share¥
4.96
5.01
4.92
5.64
5.85
5.79
6.37
7.11
7.78
8.60
2.27
8.03%
5.73%
—
2.85
Dividend per sh¥
1.11
1.02
0.93
0.83
0.84
0.87
0.77
0.83
0.88
0.83
1.24
(0.32%)
(2.57%)
—
20.66
Div yield (avg)%
33.53
33.14
33.63
36.54
35.57
36.63
38.55
38.11
37.55
36.07
12.86
37.55
36.31
46
24.35
Payout ratio%
0.40
0.40
1.90
1.85
4.70
2.59
0.40
1.67
3.11
2.47
24.17
2.47
1.88
10
3.401
Shares (diluted)B
4.414
4.610
5.332
5.554
5.496
6.435
6.344
6.798
7.733
7.787
3.477
7.22%
7.62%
79
26.02
Buyback yield%
22.91
24.83
26.05
24.05
23.81
24.45
26.64
27.23
29.13
28.85
13.29
27.23
25.44
27
0.219
D/E ratiox
0.878
0.928
0.887
0.795
0.718
0.793
0.792
0.703
0.640
0.675
1.108
0.703
0.793
42
14.89
Enterprise value¥B
35.56
39.74
45.05
47.06
51.19
51.18
56.66
56.18
56.83
58.40
26.74
2.67%
6.60%
80
22.59
LT debt¥B
31.44
35.37
41.99
46.60
45.24
46.45
47.94
56.99
59.48
64.48
20.17
7.34%
9.16%
19
Revenue
¥20.52B
2.46%
1.00×
Cost of revenue
¥11.36B
2.31%
0.98×
Operating expenses
¥4.033B
2.65%
1.02×
Cash and investments
16.51%
Spread over hurdle
14.49%