32.06
Revenue¥B
27.82
29.93
31.95
35.36
38.50
41.37
44.66
48.21
53.28
56.85
33.28
8.11%
8.33%
80
18.27
Revenue growth%
18.75
19.39
21.30
21.46
24.32
22.24
24.59
24.04
22.22
22.53
27.42
22.53
22.23
38
27.69
Gross margin%
10.26
13.09
14.31
14.61
15.27
16.86
15.14
12.36
12.96
15.53
22.94
15.14
14.46
26
6.53
Operating margin%
7.74
8.87
11.14
13.74
13.11
11.45
8.86
10.07
8.28
5.32
19.02
8.86
9.47
15
18.36
Net margin%
19.81
17.35
19.39
21.85
22.06
20.90
23.06
23.80
21.03
23.42
16.87
23.06
21.44
61
28.70
P/E ratio (avg)x
23.15
21.77
21.47
22.86
22.46
23.35
20.55
17.98
18.23
16.50
24.52
18.23
21.62
18
13.74
EV/EBITx
35.37
32.25
28.92
28.80
31.62
28.90
29.91
31.80
30.98
31.23
14.06
30.98
31.11
9
20.80
FCF yield (avg)%
20.70
20.97
18.51
17.09
18.47
20.03
22.06
21.61
18.69
19.24
29.95
20.03
19.64
25
3.26
FCF margin%
17.75
19.78
17.23
19.47
21.27
22.61
23.54
25.12
27.19
24.44
7.48
24.44
21.94
51
0.405
FCF / Net incomex
0.787
0.896
0.856
0.879
0.992
1.083
1.023
1.037
1.117
1.200
1.605
1.083
1.008
15
10.80
ROIC%
10.10
11.31
13.40
14.94
16.21
14.84
12.07
10.21
8.35
9.77
7.63
10.21
11.69
58
2.30
Return on equity%
17.13
17.81
19.77
16.89
19.78
19.75
17.07
16.78
17.14
15.60
18.11
17.07
17.13
80
9.87
Return on assets%
22.04
22.57
23.93
21.81
24.24
22.13
23.56
24.97
27.75
28.36
22.08
24.97
23.75
12
27.05
EPS¥
14.23
15.57
18.45
20.91
24.79
27.74
30.91
36.17
37.63
44.29
28.56
12.30%
14.02%
—
9.05
EPS growth%
30.50
28.21
29.65
32.59
34.29
31.81
32.25
32.58
31.09
28.90
27.02
31.81
31.45
50
10.89
Bookvalue per sh¥
14.93
14.99
14.09
13.88
15.01
14.06
16.07
17.42
17.30
20.26
9.17
6.18%
4.35%
—
25.69
FCF per share¥
21.47
20.64
24.58
26.95
29.46
32.97
32.74
35.90
36.65
40.31
31.19
6.47%
6.62%
—
16.91
Dividend per sh¥
20.97
20.83
22.25
21.91
22.88
22.32
24.02
27.04
26.37
29.23
29.94
5.02%
4.33%
—
26.68
Div yield (avg)%
12.16
12.77
15.33
17.04
15.82
13.61
14.72
15.62
16.42
14.55
10.22
14.72
15.03
63
12.53
Payout ratio%
22.90
25.14
27.77
26.14
27.09
27.37
24.45
23.82
26.38
26.01
16.42
26.01
26.07
52
0.431
Shares (diluted)B
0.633
0.652
0.699
0.691
0.746
0.758
0.867
1.034
1.148
1.124
0.443
8.53%
7.52%
83
9.45
Buyback yield%
13.61
12.00
11.42
13.68
15.23
16.77
16.04
13.83
11.81
12.08
2.05
13.83
13.64
53
0.115
D/E ratiox
0.485
0.522
0.548
0.614
0.700
0.704
0.791
0.777
0.850
0.817
1.234
0.791
0.702
53
43.12
Enterprise value¥B
18.10
16.60
15.25
14.17
13.49
12.56
13.05
14.11
15.17
15.46
16.68
2.78%
(3.11%)
83
14.27
LT debt¥B
34.91
34.76
37.43
34.19
38.44
42.98
45.85
47.04
44.94
42.97
32.04
2.26%
1.37%
16
Revenue
¥56.85B
8.33%
1.00×
Cost of revenue
¥37.44B
8.08%
0.98×
Operating expenses
¥6.790B
9.89%
1.15×
Cash and investments
16.96%