7.820
Revenue¥B
13.10
13.78
13.91
14.37
14.75
14.79
15.30
15.87
15.96
16.61
8.400
2.40%
2.75%
78
10.07
Revenue growth%
29.53
31.53
31.81
34.33
34.66
36.80
37.61
39.27
39.96
37.79
2.11
37.79
35.73
45
13.68
Gross margin%
24.14
25.42
24.96
27.90
26.67
25.48
27.69
29.82
31.01
30.18
18.27
29.82
27.18
47
12.54
Operating margin%
3.53
0.60
1.88
0.77
0.40
2.91
3.67
6.06
6.99
6.84
9.42
6.06
3.22
49
28.71
Net margin%
19.79
19.82
19.47
22.14
23.63
21.74
23.44
23.94
22.34
20.31
22.82
22.34
21.94
42
17.69
P/E ratio (avg)x
35.12
39.28
45.83
51.47
51.83
57.55
66.69
76.64
80.41
92.98
12.09
76.64
54.69
38
32.27
EV/EBITx
32.40
33.60
34.48
36.52
32.10
33.02
31.13
28.26
25.29
22.19
26.83
28.26
32.25
48
7.70
FCF yield (avg)%
19.67
21.45
21.81
23.07
25.56
23.92
21.85
19.04
21.38
19.54
10.12
21.38
21.63
71
21.67
FCF margin%
11.35
11.38
12.30
14.47
11.96
11.19
11.42
10.84
12.16
14.33
7.77
11.42
11.69
36
1.106
FCF / Net incomex
2.675
3.000
3.291
3.933
4.030
4.197
4.221
4.400
4.440
4.335
0.128
4.335
4.113
88
15.19
ROIC%
23.57
25.73
23.15
23.33
21.95
24.13
23.37
20.83
18.10
18.93
24.89
20.83
23.24
21
29.37
Return on equity%
23.15
22.34
23.22
24.02
26.78
27.77
28.08
27.77
25.96
27.03
6.47
27.77
26.37
92
10.59
Return on assets%
24.89
24.29
24.30
23.87
24.08
25.81
28.70
30.06
30.16
28.38
13.69
28.70
25.35
44
2.34
EPS¥
2.74
2.79
2.88
3.33
3.20
3.42
3.87
3.81
3.61
3.46
2.44
1.59%
3.41%
—
21.85
EPS growth%
26.55
26.85
24.24
26.20
28.62
28.40
26.78
23.85
21.25
22.12
20.62
23.85
26.37
24
2.49
Bookvalue per sh¥
1.90
2.05
2.31
2.47
2.46
2.79
3.05
3.04
3.22
3.52
3.20
7.49%
6.71%
—
2.88
FCF per share¥
2.71
2.77
2.93
2.66
3.01
2.75
2.89
2.78
2.85
3.14
1.40
0.89%
0.72%
—
1.24
Dividend per sh¥
1.68
1.91
2.21
2.53
2.80
3.16
3.06
3.50
3.87
3.88
1.08
6.75%
10.08%
—
26.83
Div yield (avg)%
11.96
12.31
10.00
7.49
5.32
7.27
9.60
7.72
6.00
6.02
17.75
7.27
7.60
40
4.94
Payout ratio%
17.20
17.42
15.09
13.68
12.79
14.18
14.34
14.57
15.82
13.94
21.44
14.34
14.46
32
2.059
Shares (diluted)B
2.960
3.114
3.140
3.128
3.790
4.102
4.961
5.213
5.836
6.402
2.038
11.05%
8.19%
84
12.04
Buyback yield%
18.87
19.75
17.08
19.59
22.20
20.47
23.37
23.77
24.43
27.39
22.65
23.77
21.33
46
1.495
D/E ratiox
1.885
2.015
2.053
2.200
2.158
2.342
2.357
2.379
2.825
2.745
1.610
2.379
2.271
39
6.093
Enterprise value¥B
25.74
29.76
32.71
32.60
37.44
38.05
40.50
41.28
41.92
44.47
15.83
3.51%
6.89%
50
16.97
LT debt¥B
26.73
28.91
28.24
33.61
39.37
39.71
45.12
47.72
46.71
48.39
14.82
4.22%
6.12%
95
Revenue
¥16.61B
2.75%
1.00×
Cost of revenue
¥8.533B
2.74%
1.00×
Operating expenses
¥2.938B
2.98%
1.02×
Cash and investments
14.85%