2.134
Revenue¥B
13.84
14.27
14.32
14.31
14.52
14.79
14.83
15.15
15.35
15.86
2.254
1.78%
1.37%
52
10.25
Revenue growth%
1.14
0.40
2.36
0.40
2.00
1.84
1.76
3.64
5.50
3.44
29.68
3.44
1.92
49
7.55
Gross margin%
23.87
22.43
19.76
21.49
22.06
19.87
18.50
18.93
20.93
22.72
5.68
19.87
21.21
7
17.16
Operating margin%
21.59
20.43
22.27
21.91
20.73
20.74
20.98
19.33
20.35
21.05
29.01
20.74
20.86
79
2.80
Net margin%
15.51
15.57
17.34
19.97
18.27
18.55
19.88
18.97
16.48
16.85
22.77
18.55
17.80
42
37.48
P/E ratio (avg)x
14.90
14.12
12.18
12.69
12.73
12.00
11.70
11.67
11.24
9.888
19.53
11.67
12.09
87
24.75
EV/EBITx
24.25
22.43
22.89
24.55
22.00
23.16
21.64
20.95
19.34
20.25
8.691
20.95
22.21
35
17.15
FCF yield (avg)%
11.69
10.52
13.45
10.63
9.18
7.90
9.75
12.59
11.71
10.82
27.42
10.82
10.72
21
4.27
FCF margin%
10.30
10.81
11.91
10.78
13.09
11.43
10.66
9.57
8.91
8.46
11.21
9.57
10.72
53
0.562
FCF / Net incomex
0.879
0.882
0.834
0.851
0.885
0.791
0.713
0.784
0.729
0.782
1.242
0.782
0.812
10
28.20
ROIC%
32.47
33.48
35.96
35.22
36.17
37.01
38.58
39.82
41.68
42.17
16.54
39.82
36.59
70
25.34
Return on equity%
9.91
9.67
12.03
10.57
8.41
9.79
8.23
11.15
9.40
8.78
10.15
9.40
9.73
83
7.87
Return on assets%
28.90
28.09
29.59
28.92
30.29
31.68
32.13
29.95
28.17
28.69
18.02
29.95
29.26
42
0.54
EPS¥
1.18
1.32
1.44
1.65
1.80
2.02
2.15
2.35
2.36
2.66
0.59
8.15%
7.98%
—
21.97
EPS growth%
21.75
19.51
16.76
14.19
12.14
13.63
15.45
14.41
12.84
11.22
28.73
13.63
14.30
30
0.42
Bookvalue per sh¥
0.42
0.40
0.39
0.45
0.43
0.45
0.48
0.47
0.47
0.55
0.44
4.97%
2.67%
—
0.45
FCF per share¥
0.38
0.34
0.33
0.36
0.35
0.35
0.35
0.38
0.38
0.38
0.72
1.55%
(0.90%)
—
1.24
Dividend per sh¥
1.20
1.31
1.35
1.59
1.61
1.75
1.92
2.23
2.54
2.74
1.18
11.27%
8.26%
—
10.23
Div yield (avg)%
30.35
27.72
27.66
24.68
22.11
21.22
23.53
25.68
22.80
21.92
3.68
22.80
24.11
62
10.40
Payout ratio%
5.43
7.11
6.98
9.48
7.27
4.37
1.63
2.30
2.39
0.96
10.16
2.30
4.90
23
4.947
Shares (diluted)B
4.337
4.101
3.690
3.569
3.718
3.961
4.263
4.053
3.638
3.236
4.923
(2.74%)
(2.36%)
62
20.38
Buyback yield%
15.99
15.74
14.51
14.63
14.42
11.63
11.85
14.37
12.10
10.93
22.95
11.85
14.39
33
1.270
D/E ratiox
1.327
1.336
1.325
1.498
1.424
1.491
1.447
1.467
1.398
1.549
1.241
1.467
1.435
14
6.639
Enterprise value¥B
9.949
10.69
9.809
10.11
9.793
10.48
9.248
9.284
8.234
8.186
8.280
(3.52%)
(1.95%)
22
4.177
LT debt¥B
5.061
5.232
4.675
5.030
5.011
5.573
5.978
5.773
5.206
4.648
0.521
(1.49%)
(0.89%)
75
Revenue
¥15.86B
1.37%
1.00×
Cost of revenue
¥7.748B
1.06%
0.97×
Operating expenses
¥3.318B
1.63%
1.03×
Goodwill & intangibles
16.36%
Cash and investments
15.89%