19.51
Revenue¥B
19.52
20.28
21.21
22.25
23.38
23.78
23.88
24.52
24.71
25.48
21.46
1.73%
3.19%
47
8.11
Revenue growth%
5.08
3.03
1.51
2.63
0.72
2.70
5.68
8.02
7.35
5.07
2.58
5.68
4.05
60
12.68
Gross margin%
20.13
20.90
20.26
20.47
18.16
17.66
19.52
17.24
15.72
18.00
6.27
17.66
18.84
63
3.97
Operating margin%
27.48
26.23
26.66
24.32
21.79
22.63
20.59
23.21
21.72
21.91
24.80
21.91
22.92
84
22.75
Net margin%
17.38
19.09
21.21
18.69
19.88
19.66
20.58
23.52
25.20
22.34
15.54
22.34
20.23
77
36.22
P/E ratio (avg)x
15.83
16.22
14.32
15.39
16.65
17.17
18.76
19.06
20.82
18.65
22.21
18.76
16.91
29
15.71
EV/EBITx
37.04
38.24
36.80
38.67
36.07
36.68
41.83
40.70
43.63
40.55
24.31
40.70
38.46
16
25.73
FCF yield (avg)%
13.91
14.29
11.62
11.22
13.07
11.39
11.75
12.37
11.07
14.04
21.67
11.75
12.06
69
3.92
FCF margin%
21.90
19.69
16.94
18.72
18.49
16.40
15.50
16.57
13.97
14.58
17.81
15.50
16.76
88
0.360
FCF / Net incomex
0.195
0.193
0.193
0.202
0.223
0.228
0.236
0.268
0.277
0.327
0.760
0.268
0.225
17
29.84
ROIC%
3.09
4.70
2.72
4.27
3.08
3.95
1.53
0.40
1.61
2.84
28.90
1.61
2.96
33
8.24
Return on equity%
31.66
29.14
28.72
29.40
27.24
24.72
23.37
25.36
26.55
26.52
5.23
25.36
26.89
66
5.55
Return on assets%
23.55
20.93
20.13
22.90
25.76
25.99
27.29
28.35
27.18
26.90
4.31
27.18
25.87
25
130.25
EPS¥
66.10
71.59
76.33
75.01
70.08
66.28
70.66
72.09
62.73
60.31
143.43
(2.96%)
(0.35%)
—
30.00
EPS growth%
14.97
15.77
15.44
17.28
19.30
21.54
19.60
20.96
18.67
17.78
7.05
19.60
18.23
93
79.66
Bookvalue per sh¥
112.63
100.58
98.36
93.61
104.49
94.98
85.25
89.96
84.52
90.63
223.88
(2.80%)
(2.62%)
—
86.82
FCF per share¥
33.91
34.85
34.20
34.64
38.24
42.65
44.64
42.73
47.17
52.01
95.56
6.35%
3.49%
—
125.22
Dividend per sh¥
104.59
97.76
89.67
88.33
89.42
80.09
75.18
75.87
69.95
76.15
105.83
(3.16%)
(3.85%)
—
7.65
Div yield (avg)%
19.80
19.55
19.94
22.20
22.74
23.20
22.38
20.18
18.13
20.98
10.05
20.98
20.58
56
12.96
Payout ratio%
11.17
13.66
16.07
18.88
19.13
19.03
21.68
20.23
18.86
17.24
2.08
19.03
18.87
88
39.90
Shares (diluted)M
31.73
30.04
27.75
29.68
31.03
33.68
36.01
34.33
35.92
31.60
41.84
0.36%
(1.28%)
74
29.58
Buyback yield%
21.08
18.96
18.28
19.51
18.11
20.53
19.94
18.87
18.59
16.09
10.84
18.87
18.92
12
1.443
D/E ratiox
1.350
1.350
1.387
1.502
1.331
1.202
1.261
1.159
1.294
1.380
0.250
1.261
1.340
81
8.209
Enterprise value¥B
19.08
20.03
22.65
23.75
24.92
25.60
24.68
26.33
25.56
27.09
8.146
1.69%
4.26%
75
13.53
LT debt¥B
30.14
28.52
26.58
24.98
25.25
28.93
31.99
30.07
30.79
35.06
19.93
6.79%
1.60%
81
Revenue
¥25.48B
3.19%
1.00×
Cost of revenue
¥17.83B
3.20%
1.00×
Operating expenses
¥3.290B
3.70%
1.05×
Cash and investments
21.08%
Property and equipment
20.69%
Spread over hurdle
12.76%