9.311
Revenue¥B
17.37
17.19
17.70
17.84
17.67
17.73
18.05
18.43
19.02
19.73
10.14
2.24%
1.60%
69
11.26
Revenue growth%
17.62
15.50
13.52
14.14
12.40
10.65
12.78
11.46
9.48
10.06
21.86
10.65
12.59
32
8.74
Gross margin%
30.82
33.06
30.89
31.63
33.96
34.88
35.41
37.19
37.07
35.56
8.15
35.56
34.42
11
12.10
Operating margin%
10.73
8.31
7.16
6.21
3.87
4.97
3.11
5.85
7.52
9.68
11.57
5.85
6.69
61
13.02
Net margin%
13.98
14.02
15.35
12.37
10.94
10.02
11.69
13.01
11.03
12.10
8.92
11.69
12.24
94
19.48
P/E ratio (avg)x
7.329
7.704
8.173
8.067
6.929
7.324
7.492
7.556
8.127
7.593
10.76
7.556
7.575
67
24.75
EV/EBITx
58.78
59.51
69.24
78.51
82.79
90.85
98.45
118.3
130.7
128.5
26.42
118.3
86.82
28
4.33
FCF yield (avg)%
14.09
11.84
14.16
14.81
15.68
13.37
12.24
10.96
12.27
10.21
15.22
12.24
12.82
32
22.26
FCF margin%
24.37
27.26
26.10
25.19
27.37
24.41
25.27
25.41
23.04
24.35
18.50
24.41
25.23
66
0.348
FCF / Net incomex
0.211
0.203
0.176
0.189
0.184
0.184
0.180
0.164
0.164
0.169
0.764
0.169
0.182
34
4.28
ROIC%
28.94
26.71
23.73
26.07
27.33
25.96
26.35
25.65
22.90
22.38
13.61
25.65
26.02
51
7.12
Return on equity%
3.50
6.43
5.46
3.70
6.02
7.58
6.26
3.87
6.86
5.98
16.86
6.26
6.00
34
5.82
Return on assets%
4.82
4.94
3.62
4.94
1.98
1.98
1.66
0.68
2.17
1.71
24.36
1.71
2.08
66
2.59
EPS¥
3.74
3.42
3.53
4.03
4.52
4.97
5.63
5.44
5.77
5.67
2.78
4.66%
4.96%
—
17.38
EPS growth%
11.63
11.02
9.54
11.44
9.37
8.43
11.24
11.96
11.14
13.29
27.38
11.24
11.19
51
1.87
Bookvalue per sh¥
3.39
3.80
3.78
4.28
4.56
5.16
5.76
6.26
5.93
6.00
2.05
5.66%
6.86%
—
4.21
FCF per share¥
2.22
2.33
2.54
2.52
2.33
2.43
2.25
2.36
2.30
2.34
1.97
0.10%
1.26%
—
1.26
Dividend per sh¥
2.39
2.76
2.81
3.28
3.50
4.04
4.76
4.74
4.80
5.44
1.38
9.20%
10.36%
—
17.85
Div yield (avg)%
6.41
6.21
5.29
2.81
2.86
3.17
5.57
3.31
4.87
6.65
21.10
4.87
5.08
84
29.41
Payout ratio%
30.12
28.25
27.72
28.59
31.24
32.09
33.19
32.07
32.68
34.94
14.18
32.68
31.65
82
1.858
Shares (diluted)B
2.161
2.095
1.959
2.213
2.494
2.672
3.073
2.876
3.016
2.901
1.919
3.07%
2.58%
28
14.60
Buyback yield%
20.59
22.90
24.38
24.76
23.76
20.78
22.33
20.19
20.40
17.75
2.98
20.40
21.55
6
1.604
D/E ratiox
0.739
0.757
0.693
0.666
0.652
0.691
0.769
0.860
0.910
0.841
1.164
0.841
0.748
72
8.063
Enterprise value¥B
18.00
18.16
21.79
21.70
25.01
28.57
32.33
34.93
39.41
38.91
5.742
9.24%
9.59%
11
6.337
LT debt¥B
12.66
13.10
13.39
13.45
15.37
15.99
16.28
18.63
20.28
19.90
10.75
5.30%
5.00%
57
Revenue
¥19.73B
1.60%
1.00×
Cost of revenue
¥13.81B
1.72%
1.01×
Operating expenses
¥2.267B
0.92%
0.94×
Cash and investments
20.71%
Goodwill & intangibles
17.48%
Spread over hurdle
(0.56%)