75.24
Revenue¥B
66.54
68.47
71.23
75.15
78.22
82.08
87.37
92.26
96.36
102.7
80.56
5.60%
4.74%
94
22.05
Revenue growth%
13.82
12.64
14.13
11.69
8.99
6.88
4.89
7.06
6.87
7.40
10.77
6.88
8.19
32
9.36
Gross margin%
8.27
5.90
6.62
7.79
7.95
6.61
6.06
3.15
4.15
5.21
10.30
5.21
6.34
30
18.94
Operating margin%
25.33
24.73
24.78
25.29
25.75
26.44
23.63
26.26
28.59
27.82
26.02
26.44
25.54
38
27.29
Net margin%
5.19
3.33
4.86
2.37
0.40
1.00
1.03
2.51
3.33
5.72
16.05
2.51
2.92
82
32.91
P/E ratio (avg)x
34.90
34.77
31.46
30.48
30.20
26.89
26.40
26.87
27.50
25.18
37.97
26.87
28.85
73
28.21
EV/EBITx
11.21
12.42
13.77
14.90
15.47
17.16
17.60
19.09
21.55
22.87
29.12
19.09
16.31
58
2.48
FCF yield (avg)%
29.48
29.43
29.87
29.81
28.57
31.12
34.03
33.53
31.52
31.93
14.97
31.93
30.50
65
12.80
FCF margin%
17.81
20.66
19.62
20.28
20.37
22.67
21.93
24.49
25.42
24.17
8.05
24.17
21.29
15
0.792
FCF / Net incomex
1.736
1.950
2.126
2.390
2.873
2.881
3.274
3.459
3.873
4.252
1.530
3.459
2.877
61
27.69
ROIC%
22.59
20.52
21.54
18.73
19.70
18.46
19.11
16.17
18.01
17.46
3.48
18.01
18.92
45
23.20
Return on equity%
12.01
10.72
9.76
7.77
6.80
6.43
5.35
5.74
6.34
4.65
4.33
5.74
6.61
23
27.95
Return on assets%
27.82
29.07
27.77
28.62
29.28
28.46
27.01
25.29
27.88
26.88
16.58
27.01
27.85
30
32.42
EPS¥
31.14
26.28
22.14
23.50
24.70
20.90
20.53
18.47
19.25
19.78
33.98
(4.35%)
(5.12%)
—
8.24
EPS growth%
20.70
23.01
25.99
27.65
28.62
26.76
27.81
29.36
30.94
31.41
22.98
29.36
27.73
8
55.80
Bookvalue per sh¥
17.99
20.32
23.66
25.35
24.70
23.96
23.89
25.06
29.33
28.25
44.76
2.72%
4.67%
—
26.63
FCF per share¥
43.91
45.35
49.43
45.79
50.58
57.45
61.45
62.21
64.74
70.59
70.68
6.90%
5.09%
—
39.48
Dividend per sh¥
110.13
115.51
114.85
126.50
139.70
165.55
163.82
170.05
168.36
187.88
33.95
6.11%
6.41%
—
25.77
Div yield (avg)%
15.01
12.06
11.79
13.81
14.39
14.46
12.92
12.29
14.19
16.71
25.32
14.19
14.00
11
14.55
Payout ratio%
0.40
1.63
0.40
0.40
0.40
0.40
0.40
0.74
1.00
0.40
23.65
0.40
0.40
88
0.670
Shares (diluted)B
0.866
0.907
0.922
0.965
1.006
1.050
1.031
0.942
1.052
1.162
0.682
2.93%
2.91%
35
24.33
Buyback yield%
10.97
9.66
7.77
9.55
6.93
8.63
7.39
5.78
7.61
8.31
11.86
7.61
8.04
51
1.272
D/E ratiox
1.026
1.101
1.020
1.071
1.088
1.165
1.114
1.109
1.013
0.942
1.058
1.109
1.079
37
23.20
Enterprise value¥B
34.90
34.46
31.93
29.05
27.88
30.46
27.77
27.50
25.69
27.58
105.2
(0.22%)
(2.56%)
36
74.28
LT debt¥B
9.175
10.03
10.46
11.23
11.85
11.33
11.99
12.63
12.44
13.16
58.98
2.13%
3.96%
60
Revenue
¥102.7B
4.74%
1.00×
Cost of revenue
¥71.89B
4.74%
1.00×
Operating expenses
¥16.11B
4.62%
0.99×
Cash and investments
16.42%