8.276
Revenue¥B
11.57
11.31
11.22
11.12
11.16
11.06
11.23
11.20
11.46
11.33
9.109
0.29%
(0.17%)
24
23.30
Revenue growth%
15.94
16.92
19.27
16.45
16.31
15.31
15.32
15.86
16.74
14.66
15.27
15.32
16.13
76
6.80
Gross margin%
14.91
17.78
17.88
16.43
14.79
12.13
9.35
10.96
11.55
10.30
20.11
10.96
13.46
61
26.75
Operating margin%
23.61
24.46
22.24
23.96
23.62
23.47
25.68
28.33
30.84
32.74
21.16
28.33
24.21
62
10.77
Net margin%
14.57
11.97
13.39
15.29
15.60
17.45
20.28
19.07
18.58
16.55
14.77
18.58
16.08
15
32.25
P/E ratio (avg)x
7.982
8.318
7.872
7.226
6.906
6.805
7.129
7.095
7.903
8.851
17.86
7.129
7.549
69
34.44
EV/EBITx
24.61
23.92
26.13
29.40
28.47
31.26
34.47
35.13
34.10
35.39
28.87
34.47
30.33
30
2.69
FCF yield (avg)%
14.82
17.51
19.02
18.13
15.96
13.00
15.25
15.29
12.68
15.51
18.36
15.25
15.40
84
7.71
FCF margin%
3.55
1.44
3.53
6.44
3.71
5.85
5.57
4.77
6.54
6.20
7.25
5.85
5.17
50
0.575
FCF / Net incomex
3.238
3.593
4.325
4.482
4.745
5.495
6.134
7.184
7.523
8.046
1.392
7.184
5.120
16
12.39
ROIC%
8.36
7.91
6.06
8.08
10.16
12.53
9.80
7.20
4.21
1.37
7.54
7.20
8.00
33
7.34
Return on equity%
6.93
4.46
6.67
8.29
7.12
4.36
7.18
8.24
5.36
5.33
13.24
5.36
6.80
13
11.11
Return on assets%
17.68
16.89
16.69
19.24
19.00
19.19
19.11
20.23
18.54
18.87
14.90
19.11
18.94
64
35.26
EPS¥
48.23
47.35
49.34
53.33
47.15
47.12
44.83
49.19
47.20
49.24
39.30
0.87%
0.02%
—
20.92
EPS growth%
23.01
21.32
21.87
21.52
22.24
22.69
21.64
21.03
18.10
18.91
19.59
21.03
21.58
11
40.69
Bookvalue per sh¥
97.07
87.22
91.83
98.58
107.85
108.36
106.19
108.76
110.70
108.01
122.20
0.03%
0.63%
—
49.75
FCF per share¥
35.71
35.93
36.18
41.80
41.15
41.67
47.59
48.13
48.34
57.35
94.82
6.86%
6.68%
—
67.91
Dividend per sh¥
64.93
71.37
77.64
89.02
91.39
90.27
88.70
103.22
124.11
145.35
119.27
9.73%
10.34%
—
4.89
Div yield (avg)%
22.80
25.75
26.18
28.56
30.81
32.26
30.60
31.70
34.28
35.58
5.17
32.26
30.70
56
22.09
Payout ratio%
22.40
24.21
21.59
23.30
21.56
23.32
23.52
22.13
22.61
23.17
10.68
23.17
22.89
11
33.66
Shares (diluted)M
28.51
25.68
25.30
22.93
22.36
23.97
26.36
24.77
26.09
27.97
33.12
4.57%
(1.22%)
38
24.42
Buyback yield%
10.44
10.08
9.08
8.35
9.44
10.12
9.85
8.35
10.97
11.36
4.01
10.12
9.97
55
1.026
D/E ratiox
2.008
2.352
2.690
2.971
3.355
4.038
3.965
4.276
5.194
5.528
0.430
4.276
3.660
53
7.272
Enterprise value¥B
10.52
10.27
9.654
10.17
11.07
12.15
11.69
10.94
11.99
13.53
10.13
4.09%
2.06%
33
10.49
LT debt¥B
9.481
9.763
9.327
9.588
11.29
11.56
11.90
12.04
13.84
13.44
2.402
3.56%
4.29%
35
Revenue
¥11.33B
(0.17%)
1.00×
Cost of revenue
¥7.642B
(0.28%)
0.99×
Operating expenses
¥1.127B
(0.66%)
0.95×
Cash and investments
16.07%
Spread over hurdle
16.95%