14.43
Revenue¥B
14.32
14.76
14.91
15.40
15.45
15.91
15.93
16.04
16.44
17.15
16.06
2.11%
1.96%
24
9.85
Revenue growth%
23.58
24.74
25.76
23.07
22.65
23.21
22.72
21.54
19.80
18.39
21.66
21.54
22.89
87
10.31
Gross margin%
14.84
12.12
11.84
11.74
12.68
14.57
11.63
11.72
9.64
7.76
22.12
11.63
11.79
70
18.55
Operating margin%
14.17
14.59
15.02
15.25
14.01
11.69
12.14
14.68
12.48
10.60
24.48
12.14
14.09
34
27.68
Net margin%
4.57
4.55
6.35
5.75
8.64
11.09
11.99
14.89
14.85
14.89
13.21
14.85
9.87
64
20.66
P/E ratio (avg)x
31.59
35.20
34.84
36.20
39.92
39.89
43.35
50.10
50.79
57.81
12.48
50.10
39.90
94
16.46
EV/EBITx
19.55
22.70
24.33
28.40
28.74
28.12
30.59
28.77
30.84
29.50
7.246
29.50
28.57
5
27.03
FCF yield (avg)%
9.64
9.48
10.24
10.45
10.18
12.90
12.97
11.83
10.84
13.71
11.52
12.90
10.65
60
25.01
FCF margin%
14.09
11.97
14.28
12.05
14.71
15.01
14.31
14.78
13.36
15.44
8.45
14.78
14.29
82
1.086
FCF / Net incomex
1.491
1.447
1.377
1.408
1.537
1.423
1.311
1.265
1.362
1.452
0.558
1.362
1.415
79
7.97
ROIC%
8.69
10.21
7.99
7.20
9.97
9.56
10.62
11.62
8.98
7.20
14.85
9.56
9.27
5
16.53
Return on equity%
5.30
7.36
8.51
6.44
8.98
9.17
11.08
13.10
12.61
13.69
18.03
12.61
9.07
8
8.91
Return on assets%
23.34
26.33
26.07
23.12
22.19
22.64
24.54
27.26
28.99
26.95
20.49
26.95
25.31
30
1.86
EPS¥
3.74
3.22
3.45
3.53
3.35
2.98
2.87
2.56
2.53
2.63
2.07
(4.68%)
(4.36%)
—
26.96
EPS growth%
12.79
15.16
15.71
14.79
11.80
13.09
14.05
14.11
15.49
14.55
9.50
14.11
14.33
90
3.52
Bookvalue per sh¥
1.09
1.05
1.10
1.21
1.34
1.26
1.23
1.30
1.32
1.48
1.55
1.98%
2.37%
—
3.39
FCF per share¥
6.90
6.72
6.71
6.60
6.65
6.98
7.00
6.89
7.09
7.94
1.67
3.60%
3.31%
—
1.38
Dividend per sh¥
2.28
2.69
2.70
2.76
3.08
3.53
3.77
4.33
4.97
5.94
1.07
14.06%
10.31%
—
18.12
Div yield (avg)%
3.41
5.19
6.74
8.36
9.34
11.33
10.11
8.01
5.07
7.94
4.28
8.01
7.98
25
28.65
Payout ratio%
2.55
3.29
5.94
7.23
10.01
10.07
12.12
10.49
10.34
9.20
17.48
10.34
9.60
66
1.167
Shares (diluted)B
1.490
1.646
1.723
1.857
1.873
1.774
1.733
1.726
1.732
1.917
1.129
0.47%
2.35%
19
17.62
Buyback yield%
14.81
16.86
14.61
13.85
11.51
10.18
8.85
10.69
10.00
11.55
27.45
10.18
11.53
29
0.721
D/E ratiox
1.655
1.883
1.784
1.909
2.166
2.260
2.226
2.326
2.236
2.054
0.568
2.236
2.110
32
6.894
Enterprise value¥B
16.42
15.81
18.19
20.91
21.60
23.69
23.74
27.33
27.80
27.42
9.554
4.89%
4.56%
80
6.607
LT debt¥B
3.492
3.943
3.989
4.441
4.824
5.798
6.826
6.817
7.137
8.067
2.912
10.83%
8.61%
75
Revenue
¥17.15B
1.96%
1.00×
Cost of revenue
¥12.00B
1.96%
1.00×
Operating expenses
¥2.448B
1.65%
0.97×
Goodwill & intangibles
17.00%