11.07
Revenue¥B
22.42
22.61
23.14
23.62
23.22
23.85
24.26
24.78
25.14
25.57
11.65
1.95%
1.16%
23
23.83
Revenue growth%
7.66
9.68
7.46
4.77
2.98
4.93
5.34
6.55
8.36
5.82
29.19
5.82
6.18
9
14.80
Gross margin%
6.02
8.50
7.29
8.78
9.99
11.97
9.44
11.32
8.70
10.84
2.08
10.84
9.11
15
9.46
Operating margin%
1.78
0.40
0.41
1.90
0.40
0.40
0.40
0.40
0.40
0.40
6.98
0.40
0.40
31
29.16
Net margin%
28.82
28.34
25.87
27.60
28.63
27.00
24.81
24.53
25.85
26.11
3.68
25.85
26.56
16
29.74
P/E ratio (avg)x
50.04
53.97
61.33
59.50
57.84
65.13
62.85
61.07
71.08
82.10
34.64
65.13
61.20
25
13.90
EV/EBITx
33.18
38.62
39.59
42.94
44.81
50.18
53.40
54.83
56.60
66.21
7.226
54.83
47.50
8
22.73
FCF yield (avg)%
3.06
3.76
4.17
5.06
5.47
7.22
10.07
10.70
9.58
10.17
18.72
10.07
6.34
15
21.24
FCF margin%
21.40
18.86
20.04
19.22
20.28
19.99
18.57
19.53
18.12
17.74
21.47
18.57
19.37
76
1.236
FCF / Net incomex
0.393
0.435
0.495
0.553
0.578
0.643
0.693
0.737
0.764
0.804
1.201
0.737
0.610
55
4.85
ROIC%
6.85
7.50
5.71
7.99
8.00
7.76
6.83
6.11
3.29
0.54
8.41
6.11
6.84
25
21.24
Return on equity%
10.05
8.93
6.11
8.43
10.55
10.33
8.94
6.83
8.90
7.85
23.47
8.90
8.91
20
19.82
Return on assets%
26.34
25.64
24.66
27.53
25.88
28.82
28.66
31.64
34.12
33.03
7.78
31.64
28.10
44
1.28
EPS¥
1.10
1.25
1.22
1.28
1.22
1.30
1.38
1.41
1.35
1.42
1.43
3.09%
2.22%
—
23.91
EPS growth%
16.37
17.46
14.98
13.07
11.90
13.08
10.24
10.14
11.71
13.54
13.70
11.71
13.07
59
0.52
Bookvalue per sh¥
0.92
0.95
0.90
0.85
0.83
0.83
0.80
0.85
0.79
0.77
0.53
(1.56%)
(2.65%)
—
0.45
FCF per share¥
0.88
0.92
1.04
1.05
0.97
1.03
1.02
0.96
0.95
1.04
0.74
1.40%
2.35%
—
1.11
Dividend per sh¥
0.64
0.65
0.64
0.62
0.63
0.72
0.69
0.69
0.68
0.78
0.59
4.30%
3.14%
—
13.99
Div yield (avg)%
30.51
30.32
33.28
35.99
38.26
36.68
39.63
41.38
40.46
41.12
11.31
40.46
37.47
80
2.03
Payout ratio%
8.78
10.36
12.56
9.82
11.23
10.71
9.11
10.18
7.36
4.96
2.20
9.11
10.00
37
13.34
Shares (diluted)B
11.54
10.81
9.356
8.714
8.779
8.577
7.942
8.265
8.466
8.017
13.66
(1.80%)
(4.19%)
25
29.76
Buyback yield%
3.34
3.42
4.04
1.49
0.40
0.40
0.69
3.52
2.21
3.06
11.09
2.21
2.63
28
0.200
D/E ratiox
0.171
0.177
0.188
0.204
0.197
0.187
0.178
0.171
0.172
0.170
0.146
0.172
0.178
59
13.75
Enterprise value¥B
17.84
17.79
17.75
16.57
15.60
14.32
13.91
13.57
12.01
12.23
7.696
(4.74%)
(3.35%)
70
4.487
LT debt¥B
13.37
14.31
13.45
13.17
14.53
15.17
15.30
17.00
16.39
16.20
3.474
2.20%
2.05%
59
Revenue
¥25.57B
1.16%
1.00×
Cost of revenue
¥13.34B
1.11%
0.99×
Operating expenses
¥4.761B
1.34%
1.02×
Goodwill & intangibles
16.18%
Spread over hurdle
10.57%