7.554
Revenue¥B
10.85
10.91
10.84
10.66
10.73
10.87
10.80
10.94
11.18
11.20
8.000
0.87%
0.56%
63
17.46
Revenue growth%
1.78
4.06
6.23
8.05
7.65
7.06
6.36
6.71
8.89
10.91
24.51
7.06
6.89
47
29.55
Gross margin%
16.12
15.35
15.43
18.29
19.63
20.55
20.01
17.21
16.50
16.43
6.15
17.21
16.85
24
13.70
Operating margin%
22.68
24.62
23.85
26.13
26.19
26.47
25.55
25.22
28.13
29.04
26.80
26.47
25.84
61
27.08
Net margin%
2.11
4.81
3.15
4.60
7.26
5.09
6.99
6.86
9.41
8.12
24.01
6.99
5.98
55
17.11
P/E ratio (avg)x
30.12
32.83
30.52
27.49
28.92
29.37
30.54
31.40
34.52
31.28
22.08
31.28
30.53
13
34.01
EV/EBITx
50.73
56.08
59.38
62.73
68.32
79.05
94.22
93.36
92.22
97.02
30.31
93.36
73.68
56
12.89
FCF yield (avg)%
21.69
21.99
19.22
20.35
21.88
20.67
22.68
25.17
25.20
24.28
19.42
24.28
21.93
59
7.20
FCF margin%
15.83
17.77
15.13
17.65
20.05
20.51
18.11
15.34
14.33
14.41
25.19
15.34
16.74
89
0.515
FCF / Net incomex
0.207
0.197
0.223
0.246
0.244
0.263
0.252
0.266
0.256
0.257
0.615
0.257
0.249
12
2.82
ROIC%
2.87
0.70
0.40
0.72
0.40
0.40
2.72
4.99
3.11
0.40
11.98
2.72
0.71
42
15.84
Return on equity%
9.45
7.83
5.80
5.79
5.16
5.74
5.40
4.51
6.49
7.63
22.67
5.74
5.79
42
15.74
Return on assets%
18.36
21.13
21.69
23.08
23.66
26.40
24.05
23.00
24.17
22.40
10.88
24.05
23.04
26
8.90
EPS¥
5.18
5.99
6.65
6.73
7.20
8.12
9.01
8.81
8.70
8.78
9.44
4.06%
5.65%
—
29.40
EPS growth%
10.89
11.88
9.32
11.24
8.54
9.89
9.24
8.44
9.55
10.96
10.85
9.55
9.72
49
5.15
Bookvalue per sh¥
10.72
11.18
12.14
11.94
12.26
11.81
11.45
11.35
12.68
13.50
4.63
1.94%
3.57%
—
3.30
FCF per share¥
20.96
22.53
23.63
25.52
24.97
25.59
29.08
30.74
35.91
39.50
8.35
9.60%
7.69%
—
5.48
Dividend per sh¥
5.08
5.67
5.44
5.01
5.21
4.97
4.92
5.51
5.48
5.92
2.59
2.57%
2.53%
—
18.78
Div yield (avg)%
6.60
6.22
7.17
5.81
7.37
9.80
11.25
11.27
12.43
12.85
24.41
11.27
8.59
87
29.94
Payout ratio%
5.65
4.05
6.01
4.54
3.08
0.88
0.40
0.97
1.82
0.40
13.74
0.88
2.45
30
0.854
Shares (diluted)B
0.943
1.001
0.928
1.058
1.006
0.965
0.949
1.062
1.170
1.181
0.840
3.25%
1.49%
19
5.77
Buyback yield%
4.95
2.70
4.32
4.97
2.15
2.59
4.95
4.33
7.20
7.09
6.15
4.95
4.64
85
1.369
D/E ratiox
0.530
0.586
0.650
0.765
0.831
0.832
0.808
0.918
1.092
1.162
1.169
0.918
0.820
94
8.318
Enterprise value¥B
1.970
1.938
1.769
1.972
2.176
2.425
2.678
2.786
2.997
2.738
7.741
4.70%
2.99%
23
8.526
LT debt¥B
7.450
8.473
8.334
8.697
8.656
9.055
8.369
8.596
8.298
8.307
8.841
(0.82%)
1.69%
36
Revenue
¥11.20B
0.56%
1.00×
Cost of revenue
¥6.857B
0.70%
1.01×
Operating expenses
¥2.255B
0.56%
1.00×
Goodwill & intangibles
20.22%
Cash and investments
15.28%