8.475
Revenue¥B
12.39
13.03
13.88
14.82
15.68
16.01
16.87
17.62
18.81
19.44
8.658
4.39%
5.12%
17
3.36
Revenue growth%
18.09
17.97
17.79
14.82
14.57
15.38
16.99
18.47
19.34
20.75
3.58
18.47
17.88
76
27.31
Gross margin%
13.59
13.83
14.98
16.12
17.59
16.46
18.03
19.77
22.20
22.93
4.32
19.77
17.03
24
29.93
Operating margin%
32.62
35.57
32.79
34.76
33.78
33.91
35.01
33.71
33.01
35.20
16.79
33.91
33.85
32
8.63
Net margin%
3.40
0.82
0.40
0.40
0.40
2.81
0.65
2.84
1.81
0.76
13.90
1.81
0.79
17
33.38
P/E ratio (avg)x
24.07
21.72
19.68
18.05
16.33
15.99
14.84
14.81
16.41
15.79
25.10
15.79
16.37
49
21.46
EV/EBITx
27.02
26.64
26.69
27.93
31.32
30.30
28.97
26.96
25.97
23.72
28.66
26.96
26.99
6
8.60
FCF yield (avg)%
19.26
17.86
19.73
22.20
19.33
18.89
19.29
20.65
19.69
19.80
16.03
19.69
19.51
60
17.76
FCF margin%
21.43
23.82
26.26
24.80
24.25
26.26
27.48
29.84
27.60
28.85
23.14
27.60
26.26
87
1.305
FCF / Net incomex
0.155
0.147
0.151
0.141
0.133
0.126
0.123
0.131
0.128
0.120
0.119
0.126
0.132
92
8.21
ROIC%
5.74
8.40
10.39
12.69
14.08
15.51
13.63
11.94
13.17
13.65
7.10
13.63
12.93
60
21.19
Return on equity%
28.13
25.56
23.07
21.35
23.62
24.44
23.88
24.25
24.69
23.14
2.11
24.25
24.06
61
18.92
Return on assets%
10.14
10.76
12.59
10.52
11.21
11.89
9.99
11.21
12.08
14.33
20.15
11.89
11.21
48
87.02
EPS¥
54.56
58.87
54.51
55.94
60.56
55.66
48.54
52.89
57.81
61.49
94.61
0.31%
0.63%
—
26.12
EPS growth%
15.69
16.70
17.37
17.99
16.85
15.22
17.03
16.09
16.64
18.57
12.40
16.64
16.77
23
43.45
Bookvalue per sh¥
49.63
44.52
47.27
43.25
44.84
41.33
42.89
37.91
32.34
27.67
24.67
(9.21%)
(5.22%)
—
112.20
FCF per share¥
29.74
28.83
26.25
23.80
25.11
25.52
23.93
25.57
28.01
28.96
77.48
2.89%
0.47%
—
159.27
Dividend per sh¥
24.28
25.25
22.73
24.32
22.75
23.29
24.99
23.72
25.40
25.13
70.71
2.01%
(0.06%)
—
17.88
Div yield (avg)%
14.49
13.27
10.92
10.40
10.17
12.49
13.97
14.48
12.33
10.89
6.39
12.49
12.41
73
10.39
Payout ratio%
8.99
10.32
12.39
10.28
12.52
11.39
8.62
8.89
6.38
3.87
16.31
8.62
9.63
69
51.57
Shares (diluted)M
49.26
50.13
50.38
51.41
55.11
50.52
50.70
49.49
53.29
48.70
50.40
(2.44%)
(0.86%)
67
22.11
Buyback yield%
19.19
20.95
22.91
20.65
19.00
17.66
18.28
18.46
19.79
21.97
4.43
18.46
19.49
60
1.053
D/E ratiox
1.650
1.704
1.645
1.815
1.972
2.128
2.375
2.528
2.854
2.901
0.421
2.528
2.050
15
15.22
Enterprise value¥B
5.807
5.185
4.755
5.162
5.320
4.864
4.702
4.230
4.394
4.548
5.439
(3.09%)
(2.74%)
86
14.29
LT debt¥B
2.398
2.852
2.946
2.820
3.127
3.452
4.071
4.137
4.122
4.730
3.905
8.62%
6.58%
8
Revenue
¥19.44B
5.12%
1.00×
Cost of revenue
¥13.61B
5.12%
1.00×
Operating expenses
¥3.711B
5.43%
1.03×
Goodwill & intangibles
16.29%