16.76
Revenue¥B
15.18
15.24
15.51
15.76
15.84
16.43
16.78
16.76
17.07
17.12
18.47
1.56%
1.44%
73
4.58
Revenue growth%
21.48
19.48
18.69
21.11
24.02
26.26
23.67
23.94
25.29
28.13
3.86
25.29
23.81
81
20.37
Gross margin%
21.65
24.11
26.84
29.55
28.75
31.25
33.27
33.57
34.06
35.16
25.49
33.57
30.40
28
9.29
Operating margin%
5.39
4.17
7.10
7.33
5.21
6.87
8.83
10.68
11.93
14.84
21.27
10.68
7.21
82
22.92
Net margin%
17.84
16.13
17.41
17.95
15.54
14.03
16.00
15.93
15.95
14.86
10.32
15.93
15.97
43
20.75
P/E ratio (avg)x
8.755
9.178
8.318
9.113
9.908
10.36
9.063
8.729
7.697
7.598
19.15
8.729
8.909
79
19.44
EV/EBITx
39.00
39.36
46.71
51.36
56.30
58.32
57.33
56.27
64.80
72.84
33.92
58.32
56.28
92
22.46
FCF yield (avg)%
29.20
31.01
32.55
31.51
31.04
31.02
33.50
32.53
30.83
28.89
29.49
31.02
31.03
60
20.13
FCF margin%
25.15
24.32
21.82
20.76
22.78
24.31
25.91
23.96
26.13
29.06
18.00
25.91
24.32
35
0.560
FCF / Net incomex
0.925
0.996
0.914
0.929
0.885
0.802
0.751
0.772
0.730
0.639
0.581
0.751
0.843
57
8.32
ROIC%
23.96
26.27
25.45
23.49
21.91
23.24
24.96
24.68
27.32
27.18
4.20
24.96
24.82
63
29.87
Return on equity%
12.53
10.85
11.45
11.95
11.63
13.00
14.60
14.91
15.45
16.05
27.53
14.91
12.76
19
10.55
Return on assets%
13.93
11.85
9.46
11.36
9.42
9.50
9.11
11.45
10.12
7.36
27.00
9.50
9.81
30
5.81
EPS¥
2.90
2.85
3.11
2.80
2.60
2.38
2.34
2.46
2.54
2.30
6.24
(2.34%)
(3.03%)
—
13.76
EPS growth%
12.65
9.88
9.28
7.42
7.23
5.77
6.96
4.97
2.81
1.56
29.49
4.97
7.09
69
3.52
Bookvalue per sh¥
2.35
2.56
2.93
2.79
3.15
3.67
4.04
4.32
5.07
4.81
2.63
8.82%
7.68%
—
2.40
FCF per share¥
1.46
1.76
1.72
1.80
1.99
1.96
2.06
2.44
2.76
3.21
4.93
9.98%
10.11%
—
1.70
Dividend per sh¥
6.16
6.76
7.64
7.38
7.76
8.80
8.57
8.28
8.09
8.15
5.23
0.98%
3.13%
—
21.04
Div yield (avg)%
7.17
6.59
5.32
3.30
4.99
3.05
5.32
7.40
10.26
9.86
22.54
7.40
5.95
45
23.36
Payout ratio%
13.76
16.19
18.62
16.29
16.70
17.03
16.10
13.61
15.70
13.59
3.85
15.70
16.15
14
3.077
Shares (diluted)B
3.509
3.638
3.531
3.567
3.420
3.452
3.551
3.575
3.455
3.514
3.024
0.55%
0.96%
36
16.85
Buyback yield%
21.67
21.59
22.87
25.78
23.13
21.56
21.89
21.24
20.76
23.29
27.46
21.56
21.78
75
1.416
D/E ratiox
0.209
0.189
0.184
0.204
0.199
0.184
0.183
0.203
0.212
0.234
0.216
0.203
0.201
36
11.31
Enterprise value¥B
14.08
14.46
15.81
15.36
15.47
15.51
17.19
15.90
15.46
14.68
3.849
(1.04%)
(0.23%)
68
2.756
LT debt¥B
6.182
7.123
7.747
7.711
8.833
9.280
9.111
10.69
12.17
13.34
4.375
8.60%
7.82%
10
Revenue
¥17.12B
1.44%
1.00×
Cost of revenue
¥11.98B
1.44%
1.00×
Operating expenses
¥3.614B
1.20%
0.98×
Cash and investments
16.07%