4.025
Revenue¥B
10.64
10.92
11.22
11.37
11.70
12.21
12.46
12.55
12.71
13.17
4.416
2.39%
2.57%
76
14.21
Revenue growth%
18.92
18.85
20.67
18.45
15.82
17.97
19.78
20.19
18.81
19.32
3.62
19.32
18.88
81
25.48
Gross margin%
11.84
12.91
14.79
13.46
16.36
18.00
17.10
17.00
15.83
16.80
13.07
17.00
16.09
37
13.71
Operating margin%
15.16
12.37
9.84
8.71
7.81
6.08
4.80
2.06
0.40
2.63
22.33
2.63
6.95
39
19.08
Net margin%
7.72
9.77
9.33
11.98
9.80
10.85
13.80
14.15
16.14
16.07
7.46
14.15
11.42
84
27.64
P/E ratio (avg)x
9.438
9.120
9.627
8.658
8.188
7.772
8.474
8.163
8.044
8.131
19.51
8.131
8.331
62
10.60
EV/EBITx
25.80
26.50
27.36
27.17
29.00
30.28
29.31
32.55
37.35
37.38
36.56
32.55
29.15
27
3.98
FCF yield (avg)%
21.12
19.95
22.62
21.01
19.67
18.29
19.94
22.12
21.65
24.56
21.37
21.65
21.06
8
20.97
FCF margin%
31.47
29.92
28.01
25.56
25.46
25.42
24.84
26.09
24.27
23.69
15.28
24.84
25.51
84
1.626
FCF / Net incomex
0.775
0.763
0.779
0.794
0.868
1.008
0.982
0.952
0.960
0.987
1.416
0.982
0.910
89
3.49
ROIC%
28.74
30.96
28.67
29.03
27.43
25.85
28.37
26.59
28.26
28.14
5.97
28.14
28.32
60
24.63
Return on equity%
32.09
33.63
32.89
33.67
32.60
35.13
34.27
31.76
32.72
31.88
18.19
32.72
32.80
64
6.34
Return on assets%
15.43
16.22
16.61
17.69
17.05
15.60
16.23
19.03
20.43
17.99
9.85
17.99
16.83
19
2.12
EPS¥
8.80
9.71
9.92
10.31
11.85
13.79
15.95
18.03
18.71
21.52
2.30
12.67%
10.51%
—
11.34
EPS growth%
17.85
16.94
18.53
19.42
17.90
18.71
20.51
21.02
18.72
16.47
27.06
18.72
18.62
81
4.17
Bookvalue per sh¥
7.02
7.27
7.99
7.30
7.48
7.03
7.62
7.11
7.27
7.76
2.98
0.75%
1.55%
—
3.22
FCF per share¥
7.95
8.55
9.46
11.08
12.56
13.86
16.52
19.48
20.61
24.93
4.90
14.70%
13.92%
—
2.88
Dividend per sh¥
5.49
5.99
6.79
6.90
7.41
6.92
7.24
7.98
7.39
7.76
2.80
0.94%
4.09%
—
3.23
Div yield (avg)%
14.72
14.61
17.48
16.91
15.34
16.82
18.85
19.49
17.75
16.82
24.63
17.75
16.87
9
22.62
Payout ratio%
9.08
11.59
11.42
11.53
12.04
9.82
10.58
12.70
10.80
13.49
18.69
10.80
11.48
55
1.025
Shares (diluted)B
1.098
1.056
1.129
1.200
1.091
0.988
0.947
0.873
0.824
0.807
1.027
(5.84%)
(4.06%)
88
5.57
Buyback yield%
3.49
1.92
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
7.48
0.40
0.40
93
1.264
D/E ratiox
1.805
2.018
2.092
2.381
2.483
2.940
2.964
3.350
3.544
4.261
1.661
3.350
2.711
53
3.457
Enterprise value¥B
10.59
12.73
14.19
15.22
17.95
19.41
21.03
23.54
22.86
22.11
5.631
4.26%
7.50%
32
9.904
LT debt¥B
12.65
13.61
14.45
13.93
14.38
16.00
17.48
17.81
18.51
20.03
9.569
6.86%
5.12%
68
Revenue
¥13.17B
2.57%
1.00×
Cost of revenue
¥9.144B
2.56%
1.00×
Operating expenses
¥2.735B
2.69%
1.01×
Goodwill & intangibles
16.73%
Cash and investments
16.63%
Spread over hurdle
(3.16%)