10.26
Revenue¥B
20.07
19.92
20.07
20.08
20.29
20.91
21.51
22.16
22.09
22.82
11.42
2.38%
1.63%
40
26.38
Revenue growth%
2.28
3.82
5.48
4.02
5.42
6.83
4.62
5.52
5.04
3.24
10.72
5.04
4.83
20
16.81
Gross margin%
23.26
22.38
21.02
21.70
19.99
21.63
21.80
18.96
18.19
21.02
17.84
21.02
21.33
53
28.50
Operating margin%
20.47
19.86
18.19
15.23
13.96
14.35
12.51
11.03
10.60
10.64
28.49
11.03
14.15
88
2.62
Net margin%
0.40
0.95
0.52
1.68
0.40
0.40
3.32
4.87
2.42
2.97
29.95
2.97
1.31
20
9.946
P/E ratio (avg)x
12.12
11.22
11.65
12.62
11.50
10.44
10.30
10.89
9.798
9.522
17.87
10.30
11.05
16
27.58
EV/EBITx
44.42
43.57
43.24
42.65
47.25
52.32
53.94
51.21
54.40
55.37
28.37
53.94
49.23
76
20.78
FCF yield (avg)%
27.87
25.23
22.81
24.84
27.25
26.06
25.70
27.47
25.41
24.96
29.29
25.70
25.56
74
28.38
FCF margin%
28.78
29.14
27.10
27.34
28.76
26.10
26.28
23.95
25.31
24.99
17.02
25.31
26.69
47
1.754
FCF / Net incomex
1.107
1.218
1.315
1.306
1.468
1.363
1.468
1.314
1.290
1.291
1.735
1.314
1.310
83
29.68
ROIC%
7.63
5.50
5.40
6.93
8.52
8.05
8.84
5.90
8.49
11.44
29.98
8.49
7.84
71
27.93
Return on equity%
21.59
24.26
26.89
27.34
27.25
27.02
27.66
29.40
29.54
28.62
10.81
28.62
27.30
88
17.90
Return on assets%
21.16
22.26
20.55
18.74
17.53
18.75
17.50
19.52
21.16
18.55
14.77
18.75
19.14
41
2.99
EPS¥
2.38
2.73
2.59
2.75
2.77
2.69
2.61
3.05
3.06
3.03
3.12
1.78%
3.86%
—
13.52
EPS growth%
15.79
16.97
15.27
12.54
10.61
10.51
7.97
9.99
8.83
8.11
19.89
8.83
10.56
76
2.38
Bookvalue per sh¥
6.74
7.83
8.96
9.50
10.44
12.21
13.09
12.33
13.34
13.51
2.76
5.29%
7.97%
—
3.91
FCF per share¥
5.45
5.34
5.40
5.60
5.34
6.05
6.92
7.53
8.02
7.48
4.66
6.94%
3.34%
—
4.74
Dividend per sh¥
1.00
1.04
0.95
0.86
0.94
0.87
0.87
0.94
0.87
0.92
4.10
(0.53%)
(1.84%)
—
24.79
Div yield (avg)%
14.30
16.43
13.79
13.37
13.62
11.47
9.05
8.34
9.86
9.35
29.43
9.35
12.42
14
10.48
Payout ratio%
16.73
16.97
14.30
15.53
14.35
16.60
17.09
17.09
18.65
17.83
8.12
17.09
16.85
85
3.470
Shares (diluted)B
4.550
5.220
5.917
6.614
6.846
7.575
8.238
8.268
8.295
8.441
3.498
4.28%
6.82%
47
22.61
Buyback yield%
5.16
6.28
5.93
6.55
4.95
3.05
3.60
5.48
5.65
3.59
23.36
3.60
5.32
31
0.375
D/E ratiox
1.336
1.395
1.332
1.302
1.219
1.246
1.100
1.180
1.247
1.148
1.322
1.180
1.246
10
12.42
Enterprise value¥B
8.352
8.945
9.084
9.377
10.13
9.198
8.858
7.916
7.445
7.680
11.73
(5.38%)
(1.41%)
7
2.463
LT debt¥B
10.63
12.02
11.16
10.81
11.28
11.30
11.62
10.87
10.66
11.44
15.10
0.27%
1.12%
6
Revenue
¥22.82B
1.63%
1.00×
Cost of revenue
¥15.98B
1.63%
1.00×
Operating expenses
¥3.486B
1.51%
0.99×
Spread over hurdle
(1.03%)