17.60
Revenue¥B
11.28
11.80
12.19
12.64
13.45
13.65
14.30
14.96
15.69
16.52
18.47
4.20%
4.50%
71
21.38
Revenue growth%
4.13
3.83
4.70
3.04
2.87
3.67
2.45
1.69
0.79
0.40
28.22
1.69
2.95
71
11.90
Gross margin%
11.14
11.78
9.03
6.40
8.61
8.32
5.50
8.44
8.68
8.25
5.32
8.32
8.52
33
22.70
Operating margin%
13.68
13.12
10.33
9.66
11.09
9.06
7.46
4.74
6.93
4.91
25.16
6.93
9.36
45
11.95
Net margin%
10.76
10.95
10.38
7.74
5.15
4.62
4.99
2.81
4.81
4.42
25.42
4.62
5.07
23
19.84
P/E ratio (avg)x
25.30
21.87
21.66
22.91
24.70
21.69
19.25
17.03
15.50
13.21
15.13
17.03
21.68
53
8.558
EV/EBITx
22.94
22.18
22.94
25.16
23.75
24.55
25.97
27.36
26.53
27.45
18.89
26.53
24.86
13
26.67
FCF yield (avg)%
24.94
24.88
26.65
23.89
23.68
21.30
20.90
20.82
19.93
17.65
13.31
20.82
22.49
85
4.24
FCF margin%
30.76
30.48
31.55
31.19
31.37
29.70
32.57
34.20
33.75
33.98
18.70
33.75
31.46
68
0.783
FCF / Net incomex
1.347
1.149
1.174
1.108
1.072
1.056
0.996
0.873
0.808
0.812
0.161
0.873
1.064
23
4.38
ROIC%
28.23
28.92
31.15
33.21
34.82
32.38
33.02
33.40
31.02
28.15
28.81
32.38
31.76
94
7.72
Return on equity%
16.33
18.64
20.67
21.16
18.28
18.84
16.44
16.23
18.53
18.20
8.68
18.20
18.41
92
20.87
Return on assets%
17.41
15.40
13.19
15.63
12.87
11.38
12.47
10.95
10.93
10.78
19.27
10.95
12.67
36
5.21
EPS¥
10.04
11.98
12.80
14.84
17.21
16.92
18.60
21.32
22.50
23.17
5.78
6.13%
9.44%
—
22.09
EPS growth%
0.62
0.40
1.18
0.40
0.40
0.40
0.46
1.69
0.40
1.69
23.83
0.46
0.43
7
5.19
Bookvalue per sh¥
10.76
11.94
12.95
13.41
14.07
14.42
14.08
14.14
15.63
15.75
8.15
2.28%
4.50%
—
3.19
FCF per share¥
13.48
13.07
12.83
13.37
14.06
15.05
13.84
14.77
13.42
13.18
10.88
(1.28%)
(1.11%)
—
5.56
Dividend per sh¥
4.59
4.30
4.34
4.87
5.12
4.91
4.41
4.86
5.14
5.26
1.91
0.56%
0.58%
—
8.10
Div yield (avg)%
3.71
4.26
4.91
2.99
1.39
0.40
0.40
0.40
0.76
0.67
26.25
0.40
1.08
43
13.99
Payout ratio%
20.59
17.68
20.53
18.30
18.67
16.03
14.22
14.11
13.09
11.15
20.98
14.11
16.86
76
0.970
Shares (diluted)B
1.131
1.246
1.248
1.475
1.630
1.857
2.071
1.974
2.257
2.333
0.928
7.43%
7.01%
50
22.86
Buyback yield%
9.40
11.64
9.41
8.94
11.14
14.04
13.47
13.59
15.94
18.48
22.81
14.04
12.56
9
0.467
D/E ratiox
1.138
1.226
1.309
1.256
1.095
0.978
0.851
0.749
0.800
0.848
1.142
0.848
1.037
7
5.250
Enterprise value¥B
32.09
34.08
39.76
47.04
50.04
58.09
56.53
60.86
62.89
64.15
19.13
5.09%
9.00%
81
17.68
LT debt¥B
11.13
10.91
11.27
10.70
10.53
9.835
10.82
9.471
9.740
8.685
4.300
(3.78%)
(2.41%)
80
Revenue
¥16.52B
4.50%
1.00×
Cost of revenue
¥10.27B
4.44%
0.99×
Operating expenses
¥2.809B
4.69%
1.02×
Spread over hurdle
(3.85%)