14.20
Revenue¥B
23.53
25.37
27.66
28.99
30.99
32.66
34.97
36.61
39.37
41.80
15.36
6.16%
6.79%
36
12.98
Revenue growth%
9.16
10.58
9.22
11.68
11.97
12.52
14.53
13.57
15.18
16.35
5.86
14.53
12.24
18
28.34
Gross margin%
9.93
7.05
6.83
8.79
7.82
7.93
8.95
10.50
9.12
8.17
23.11
8.95
8.48
91
8.76
Operating margin%
29.76
31.31
29.35
29.90
29.18
31.75
29.75
32.40
30.25
29.61
26.84
30.25
29.83
33
24.70
Net margin%
29.30
28.24
25.60
25.38
26.17
23.24
24.44
21.44
21.85
23.47
25.04
23.24
24.91
18
10.60
P/E ratio (avg)x
37.17
40.34
44.64
49.76
54.64
56.01
61.82
61.77
56.47
57.15
31.43
57.15
55.32
37
30.64
EV/EBITx
10.24
10.76
12.32
12.80
12.88
14.04
14.52
15.54
14.73
15.80
7.516
14.73
13.46
84
15.47
FCF yield (avg)%
21.26
18.92
21.72
23.74
22.15
19.85
18.75
18.36
15.58
15.15
4.04
18.36
19.38
5
16.92
FCF margin%
29.35
27.63
30.13
33.06
35.89
33.57
33.66
35.04
33.72
32.79
3.95
33.66
33.32
15
1.348
FCF / Net incomex
1.808
1.940
1.896
1.924
2.031
2.364
2.484
2.721
3.149
3.125
1.020
2.721
2.198
71
5.85
ROIC%
8.25
9.34
6.57
5.85
6.15
7.87
6.27
7.17
7.40
5.08
23.15
7.17
6.87
35
7.06
Return on equity%
2.20
0.51
1.78
4.02
5.30
6.44
5.69
5.78
5.08
8.06
15.90
5.78
5.19
25
12.95
Return on assets%
23.80
22.71
22.83
21.76
19.64
21.81
21.00
21.85
21.31
23.39
17.17
21.81
21.83
21
11.56
EPS¥
2.80
2.82
2.68
2.67
2.59
2.87
2.96
2.63
2.40
2.31
12.25
(2.23%)
(1.86%)
—
12.07
EPS growth%
7.14
4.18
5.64
2.96
4.14
4.74
4.21
4.20
6.46
7.02
19.52
4.74
4.47
66
5.29
Bookvalue per sh¥
3.67
3.95
4.28
4.82
5.48
5.57
6.42
6.11
6.78
7.62
9.51
6.83%
8.72%
—
4.39
FCF per share¥
11.90
11.25
11.34
11.41
11.95
12.81
13.78
15.52
15.67
14.32
8.26
3.69%
2.56%
—
9.71
Dividend per sh¥
4.13
4.34
4.25
4.07
4.51
4.47
4.14
4.20
4.57
4.51
11.25
—
1.06%
—
5.47
Div yield (avg)%
8.25
9.67
10.04
9.35
10.09
9.12
7.96
10.88
12.23
13.86
15.55
10.88
9.86
87
15.94
Payout ratio%
6.62
5.58
3.20
5.18
7.27
4.96
3.69
1.45
3.28
3.74
13.51
3.69
4.35
26
0.842
Shares (diluted)B
0.854
0.852
0.891
0.857
0.930
0.939
1.075
1.243
1.185
1.194
0.849
5.13%
3.89%
49
22.77
Buyback yield%
7.60
8.93
10.63
9.12
9.75
8.86
10.83
11.50
13.74
12.22
26.75
11.50
10.19
36
0.511
D/E ratiox
0.619
0.599
0.604
0.624
0.737
0.709
0.802
0.810
0.844
0.977
1.089
0.810
0.723
20
15.15
Enterprise value¥B
20.25
18.21
17.18
17.90
15.75
15.60
14.91
13.28
13.22
13.75
9.528
(2.67%)
(3.90%)
76
4.550
LT debt¥B
28.76
30.90
33.10
36.18
39.27
40.29
44.75
49.64
45.52
43.02
17.08
1.84%
4.46%
16
Revenue
¥41.80B
6.79%
1.00×
Cost of revenue
¥29.26B
6.79%
1.00×
Operating expenses
¥8.226B
7.21%
1.04×
Goodwill & intangibles
17.71%
Spread over hurdle
(4.66%)