8.234
Revenue¥B
6.182
6.770
7.229
8.021
8.591
9.230
9.986
11.06
12.22
13.30
8.698
9.14%
9.02%
78
11.02
Revenue growth%
16.47
16.55
13.97
12.95
13.92
12.61
14.58
15.05
13.88
13.26
24.43
13.88
13.94
48
16.31
Gross margin%
23.62
24.83
27.10
26.07
24.59
23.02
25.13
24.31
22.66
23.83
12.04
23.83
24.45
74
19.42
Operating margin%
26.72
26.02
27.96
29.58
29.03
28.22
25.50
27.41
26.85
28.59
14.21
27.41
27.68
88
7.10
Net margin%
13.90
13.05
11.03
8.56
9.68
7.19
6.70
4.16
1.98
3.84
8.48
4.16
7.88
33
26.01
P/E ratio (avg)x
7.406
6.400
6.225
5.900
5.340
4.910
5.052
4.689
4.129
3.630
27.71
4.689
5.196
55
9.648
EV/EBITx
42.66
45.72
53.53
61.85
59.67
60.93
71.82
76.97
78.84
86.89
18.26
76.97
61.39
88
14.69
FCF yield (avg)%
3.23
1.79
2.00
0.40
0.40
0.40
1.61
0.40
2.93
2.59
5.51
1.61
1.70
17
17.14
FCF margin%
4.27
1.47
3.07
0.72
0.54
3.00
3.49
5.09
5.83
3.17
2.66
3.49
3.12
55
0.958
FCF / Net incomex
0.880
0.746
0.699
0.620
0.573
0.547
0.574
0.575
0.565
0.482
0.365
0.565
0.574
31
23.30
ROIC%
4.23
1.93
4.14
4.40
5.00
7.59
4.61
3.32
0.84
0.40
27.60
3.32
4.19
9
13.51
Return on equity%
30.65
33.13
31.73
31.26
29.17
30.55
33.43
34.88
36.99
35.35
27.24
34.88
32.43
59
7.12
Return on assets%
16.17
15.12
17.17
19.24
18.57
19.53
20.61
21.98
20.80
19.35
13.25
20.61
19.30
42
0.65
EPS¥
2.38
2.76
2.86
2.75
2.97
3.38
3.91
4.28
4.85
4.62
0.69
9.27%
8.15%
—
12.10
EPS growth%
22.88
24.66
22.43
23.53
24.99
24.56
26.21
24.28
22.67
19.80
12.39
24.28
23.90
45
1.79
Bookvalue per sh¥
1.74
1.83
2.06
2.16
2.55
2.51
2.50
2.40
2.42
2.42
2.44
(1.01%)
5.05%
—
0.48
FCF per share¥
1.24
1.26
1.46
1.66
1.67
1.64
1.90
2.23
2.53
2.71
2.23
10.14%
9.58%
—
1.46
Dividend per sh¥
2.32
2.48
2.63
2.96
2.92
3.37
3.58
3.36
3.74
3.52
1.82
3.78%
4.23%
—
2.08
Div yield (avg)%
5.35
5.37
4.00
4.60
6.42
8.15
6.65
8.88
8.54
8.59
29.51
8.54
6.54
63
8.16
Payout ratio%
14.06
11.55
11.99
13.80
15.99
14.87
14.01
13.03
15.35
17.80
10.18
14.87
14.04
28
1.227
Shares (diluted)B
1.591
1.697
1.801
1.859
1.846
1.822
2.155
2.577
2.943
3.414
1.240
13.08%
7.68%
49
24.31
Buyback yield%
6.14
4.25
4.21
5.90
8.70
6.60
6.76
5.66
8.32
5.53
28.99
6.60
6.02
43
0.675
D/E ratiox
1.483
1.570
1.464
1.601
1.749
1.955
2.190
2.154
2.224
1.993
1.608
2.154
1.852
41
4.824
Enterprise value¥B
9.501
9.442
9.483
10.05
11.04
11.52
12.75
12.21
11.66
11.50
4.234
0.82%
2.42%
82
0.732
LT debt¥B
8.062
8.859
9.288
9.655
10.48
10.29
11.65
13.29
13.65
14.21
8.469
6.28%
5.39%
58
Revenue
¥13.30B
9.02%
1.00×
Cost of revenue
¥7.136B
9.17%
1.01×
Operating expenses
¥2.286B
8.29%
0.93×
Cash and investments
15.13%
Goodwill & intangibles
15.12%
Spread over hurdle
54.57%