17.48
Revenue¥B
9.456
10.17
10.90
12.05
13.40
14.57
15.71
17.36
19.01
21.06
18.78
9.46%
9.36%
23
4.81
Revenue growth%
17.30
14.91
15.63
16.14
13.63
14.84
14.02
15.07
17.73
18.99
24.88
15.07
15.35
9
10.38
Gross margin%
20.20
22.40
19.99
18.61
21.13
21.85
19.10
20.02
19.17
18.93
19.28
19.17
20.01
56
19.87
Operating margin%
8.48
8.53
7.52
9.51
11.64
13.62
14.62
17.16
15.03
13.55
2.00
14.62
12.59
58
18.94
Net margin%
27.42
29.60
32.29
32.50
30.49
27.57
25.82
25.38
24.15
22.45
23.75
25.38
27.50
75
23.36
P/E ratio (avg)x
42.49
44.79
49.27
50.80
54.49
50.74
48.51
47.10
44.34
43.65
27.15
47.10
47.81
86
17.51
EV/EBITx
15.90
17.43
16.36
14.98
14.50
13.29
13.29
14.67
14.48
13.42
36.81
13.42
14.59
93
10.30
FCF yield (avg)%
12.42
14.07
13.70
15.34
13.18
14.62
14.57
11.72
9.38
12.32
6.42
12.32
13.44
88
25.17
FCF margin%
23.82
26.41
25.94
23.51
22.09
21.60
19.51
21.94
20.56
22.12
11.49
21.60
22.10
79
0.412
FCF / Net incomex
0.157
0.187
0.223
0.257
0.308
0.309
0.336
0.398
0.464
0.522
0.994
0.398
0.309
60
27.63
ROIC%
13.79
14.16
12.77
12.32
13.55
11.04
13.85
15.34
16.04
18.20
9.21
15.34
13.82
14
16.42
Return on equity%
19.71
18.50
16.86
17.53
15.03
13.87
15.46
16.06
19.02
21.82
8.31
16.06
17.19
90
6.47
Return on assets%
26.28
28.04
25.87
24.76
22.36
24.94
26.17
27.99
26.71
26.75
10.13
26.71
26.23
66
3.15
EPS¥
6.77
7.41
8.76
10.51
10.98
12.02
12.04
11.97
13.81
16.33
3.28
8.25%
10.32%
—
27.54
EPS growth%
7.93
7.71
8.76
5.85
3.34
2.59
3.13
6.08
5.40
7.71
8.68
5.40
5.97
63
2.52
Bookvalue per sh¥
2.40
2.26
2.36
2.14
2.33
2.52
2.68
2.96
2.77
2.51
4.36
1.49%
1.27%
—
5.61
FCF per share¥
2.87
3.42
4.00
3.93
3.97
4.73
5.10
5.79
6.54
6.62
6.00
10.77%
9.53%
—
1.65
Dividend per sh¥
2.24
2.13
1.90
1.95
1.82
1.86
1.82
1.78
1.68
1.64
2.40
(2.15%)
(2.80%)
—
25.58
Div yield (avg)%
6.14
7.80
8.32
11.26
12.52
14.53
11.87
14.50
15.14
13.48
20.11
14.50
12.20
84
7.20
Payout ratio%
24.07
22.79
22.58
24.66
25.23
27.05
26.08
24.37
21.50
21.66
19.66
24.37
24.22
89
1.559
Shares (diluted)B
2.460
2.711
2.724
3.071
3.433
3.402
3.354
3.668
3.774
3.820
1.617
2.16%
5.28%
77
5.35
Buyback yield%
7.72
8.61
7.34
8.70
10.58
7.72
9.72
9.43
8.55
9.74
3.29
9.43
8.65
59
0.531
D/E ratiox
1.201
1.289
1.236
1.293
1.196
1.146
1.067
1.114
1.227
1.124
0.335
1.124
1.199
28
3.705
Enterprise value¥B
3.492
3.278
3.529
3.371
3.202
3.591
3.745
4.054
4.006
3.736
15.92
3.13%
0.30%
39
12.90
LT debt¥B
7.351
6.683
7.030
7.513
8.179
9.052
8.547
8.207
8.937
9.137
17.65
2.24%
3.28%
75
Revenue
¥21.06B
9.36%
1.00×
Cost of revenue
¥14.74B
9.36%
1.00×
Operating expenses
¥3.514B
9.64%
1.03×
Cash and investments
18.29%
Goodwill & intangibles
16.54%
Spread over hurdle
(1.97%)