13.27
Revenue¥B
12.22
12.86
13.39
14.08
14.53
15.20
15.60
15.80
16.15
17.02
14.32
3.22%
3.82%
7
12.96
Revenue growth%
0.40
0.40
0.40
1.05
0.40
1.99
4.26
2.66
5.63
3.73
14.74
3.73
1.52
45
6.17
Gross margin%
31.56
30.07
27.42
29.92
30.07
28.84
26.82
26.00
25.52
27.41
29.91
26.82
28.13
19
13.92
Operating margin%
18.74
18.12
18.48
17.77
16.91
16.81
15.33
17.44
15.05
17.18
12.55
16.81
17.31
32
16.95
Net margin%
13.15
16.00
18.25
16.11
14.09
11.89
10.37
11.03
12.32
9.35
23.25
11.03
12.73
21
28.64
P/E ratio (avg)x
15.96
15.28
16.90
16.86
16.93
17.26
17.08
18.25
16.96
18.76
10.81
17.26
16.94
47
37.25
EV/EBITx
22.24
23.97
24.26
26.45
28.26
26.29
29.65
29.21
29.43
32.12
13.32
29.43
27.36
74
3.22
FCF yield (avg)%
31.49
32.38
30.72
30.36
32.36
30.41
31.25
31.59
31.65
30.41
6.60
31.25
31.37
27
6.76
FCF margin%
16.96
18.30
16.76
19.39
19.77
17.80
20.01
22.90
24.67
27.33
6.22
22.90
19.58
54
0.149
FCF / Net incomex
0.683
0.662
0.678
0.663
0.758
0.882
0.962
1.012
1.134
1.093
1.202
1.012
0.820
59
21.63
ROIC%
29.54
31.56
34.38
34.76
32.30
29.33
27.19
27.13
25.38
27.51
6.91
27.19
29.44
67
13.57
Return on equity%
14.99
13.68
16.14
16.90
16.22
16.73
17.92
19.72
22.45
22.34
12.67
19.72
16.82
32
17.06
Return on assets%
6.34
8.10
8.48
10.26
8.61
8.61
6.19
8.86
5.90
6.71
13.87
6.71
8.29
8
5.31
EPS¥
2.82
2.55
2.49
2.62
2.40
2.60
2.58
2.75
2.53
2.19
5.55
(1.89%)
(4.00%)
—
19.29
EPS growth%
27.19
28.39
29.28
28.86
26.20
27.94
25.21
22.48
19.87
19.36
26.00
22.48
26.70
26
2.21
Bookvalue per sh¥
3.76
3.45
3.88
4.29
4.52
4.51
4.92
5.07
5.54
5.69
1.45
4.71%
3.58%
—
5.55
FCF per share¥
7.97
8.17
9.15
10.07
11.25
13.14
15.28
14.76
16.51
17.82
2.64
9.63%
8.50%
—
2.69
Dividend per sh¥
4.13
4.12
3.80
3.74
3.42
3.23
3.23
3.47
3.16
2.81
3.76
(3.82%)
(3.77%)
—
13.97
Div yield (avg)%
23.24
23.14
23.27
24.21
25.98
25.43
26.88
29.76
29.99
30.35
10.76
29.76
25.70
65
10.00
Payout ratio%
8.16
8.42
9.54
7.46
7.14
4.25
2.71
0.40
0.40
2.14
20.91
2.14
5.70
45
1.007
Shares (diluted)B
1.282
1.393
1.644
1.647
1.935
2.079
2.363
2.435
2.670
2.913
1.014
8.52%
10.31%
64
29.45
Buyback yield%
14.67
15.60
15.54
16.81
16.64
19.23
22.18
19.50
18.65
21.44
5.48
19.50
17.73
48
0.441
D/E ratiox
0.301
0.278
0.274
0.292
0.315
0.340
0.349
0.392
0.452
0.509
1.485
0.392
0.327
83
12.30
Enterprise value¥B
13.01
13.92
14.15
15.10
16.04
14.69
16.62
18.50
20.44
20.47
2.646
5.00%
5.27%
29
6.166
LT debt¥B
14.50
16.12
17.32
17.51
17.92
17.93
20.89
20.42
21.71
20.87
9.344
3.09%
3.85%
13
Revenue
¥17.02B
3.82%
1.00×
Cost of revenue
¥11.37B
3.77%
1.00×
Operating expenses
¥3.179B
3.88%
1.01×
Goodwill & intangibles
17.22%
Property and equipment
15.32%