32.71
Revenue¥B
26.99
29.61
32.80
35.98
38.80
41.66
44.14
48.03
52.15
56.68
35.47
7.87%
8.44%
56
12.90
Revenue growth%
19.18
17.29
15.64
13.02
10.61
11.62
12.10
9.43
10.64
9.31
13.89
10.64
11.86
95
17.86
Gross margin%
1.23
0.40
0.40
1.67
0.94
0.40
0.83
1.74
2.20
0.76
28.31
0.83
0.89
92
22.97
Operating margin%
4.58
6.70
6.20
7.70
7.87
4.97
5.91
3.75
5.30
6.90
5.22
5.30
6.05
54
29.97
Net margin%
3.21
4.92
3.16
4.94
4.77
7.38
5.83
6.35
4.06
5.10
29.09
5.83
4.93
92
35.57
P/E ratio (avg)x
24.16
21.86
23.33
24.09
24.45
25.55
24.28
26.10
28.81
32.13
23.39
26.10
24.36
38
12.90
EV/EBITx
38.73
41.05
43.77
46.04
48.03
49.69
58.38
57.66
62.85
62.35
29.73
58.38
48.86
10
12.08
FCF yield (avg)%
22.04
20.06
21.37
20.46
23.24
24.03
24.13
25.51
25.10
24.76
13.83
24.76
23.63
21
17.71
FCF margin%
5.76
7.86
5.70
3.58
1.16
0.67
0.40
0.40
2.49
0.66
26.89
0.66
1.82
19
1.557
FCF / Net incomex
0.997
0.866
0.896
0.952
0.993
0.959
0.989
1.024
0.985
1.062
1.417
0.989
0.987
8
20.56
ROIC%
11.28
11.93
10.85
13.01
13.37
12.56
15.24
17.78
17.64
20.38
26.84
17.64
13.19
78
7.68
Return on equity%
23.84
21.20
20.49
18.53
17.27
20.08
19.27
20.86
20.91
20.27
28.23
20.27
20.38
49
25.11
Return on assets%
28.97
28.31
28.79
29.59
30.62
27.66
25.25
24.83
25.97
26.50
10.44
25.97
27.99
45
1.07
EPS¥
2.39
2.45
2.55
2.36
2.32
2.22
2.12
2.11
2.01
2.22
1.18
(0.81%)
(2.05%)
—
10.85
EPS growth%
28.60
29.69
31.48
29.16
31.14
33.64
31.92
33.71
31.52
33.13
4.87
33.13
31.50
28
2.29
Bookvalue per sh¥
2.87
3.18
3.12
3.11
3.09
3.12
2.88
3.15
3.51
3.53
2.50
2.66%
2.50%
—
1.05
FCF per share¥
1.04
1.12
1.22
1.10
1.19
1.27
1.15
1.04
1.09
1.17
2.49
(0.31%)
1.69%
—
3.04
Dividend per sh¥
1.77
1.74
1.76
1.80
1.78
1.79
2.04
1.99
2.26
2.28
1.62
5.03%
3.59%
—
15.14
Div yield (avg)%
12.12
14.44
12.51
12.01
10.17
8.56
6.89
6.50
7.99
5.98
5.56
6.89
9.36
51
13.20
Payout ratio%
10.60
9.83
9.90
10.68
8.15
8.47
6.02
7.57
8.50
7.24
19.49
7.57
8.49
92
6.761
Shares (diluted)B
7.428
8.338
8.640
8.278
7.702
8.487
9.241
8.920
9.155
8.654
6.802
2.36%
1.82%
75
12.47
Buyback yield%
15.65
18.18
17.88
18.55
20.73
18.36
16.03
15.83
16.63
16.36
2.07
16.36
17.25
77
1.379
D/E ratiox
0.652
0.652
0.622
0.667
0.721
0.838
0.903
1.048
1.202
1.199
0.657
1.048
0.779
88
44.95
Enterprise value¥B
40.00
42.01
49.26
51.99
56.44
57.42
61.05
61.65
66.08
70.29
38.58
4.49%
5.29%
7
8.625
LT debt¥B
38.29
38.91
44.13
50.12
53.24
58.80
65.84
60.37
64.90
73.41
35.64
6.63%
6.85%
12
Revenue
¥56.68B
8.44%
1.00×
Cost of revenue
¥30.89B
8.52%
1.01×
Operating expenses
¥13.34B
8.41%
1.00×
Cash and investments
16.24%