5.072
Revenue¥B
32.29
32.60
33.07
33.62
34.44
35.43
36.10
36.33
36.53
36.94
5.297
1.41%
1.22%
88
18.31
Revenue growth%
19.20
22.06
24.31
23.92
21.22
23.45
26.24
23.28
24.61
25.57
18.18
24.61
23.69
52
6.28
Gross margin%
33.90
35.69
37.45
39.98
39.16
39.25
38.99
36.46
36.00
36.70
7.31
36.70
37.07
30
8.91
Operating margin%
13.70
14.21
11.92
10.24
12.06
9.14
7.78
10.78
13.56
13.53
19.99
10.78
11.99
53
27.70
Net margin%
25.63
24.75
25.34
23.32
24.75
25.12
27.98
26.58
27.65
30.18
11.06
27.65
25.48
20
29.06
P/E ratio (avg)x
15.68
16.52
18.05
16.15
15.58
15.66
15.48
16.40
16.38
15.74
7.316
15.74
15.95
66
23.42
EV/EBITx
11.77
10.84
12.12
11.38
12.68
12.65
12.47
13.03
13.62
15.36
34.40
13.03
12.56
75
23.37
FCF yield (avg)%
12.28
14.75
16.54
15.43
18.15
17.26
14.92
14.57
12.58
12.63
9.31
14.57
14.84
29
7.87
FCF margin%
16.39
16.35
18.42
20.48
20.94
21.07
21.67
21.02
22.67
22.62
15.03
21.67
20.98
29
0.867
FCF / Net incomex
1.851
1.752
1.656
1.582
1.487
1.736
1.764
1.914
1.867
1.787
0.239
1.787
1.758
49
19.43
ROIC%
9.18
8.00
9.88
10.04
7.67
10.32
13.26
10.59
10.68
9.17
29.72
10.59
9.96
31
15.33
Return on equity%
3.29
3.50
5.14
4.73
3.99
6.24
3.33
1.97
1.63
2.95
20.68
2.95
3.41
36
29.98
Return on assets%
12.03
10.79
13.52
15.28
13.91
15.71
14.81
11.82
14.80
17.29
9.72
14.81
14.36
14
1.02
EPS¥
2.33
2.47
2.50
2.80
3.06
3.45
3.23
3.47
3.62
4.09
1.09
6.01%
5.68%
—
25.48
EPS growth%
30.98
31.85
30.72
32.92
33.93
35.24
34.15
35.21
35.43
35.03
4.16
35.21
34.04
27
2.75
Bookvalue per sh¥
1.42
1.46
1.69
1.77
1.74
1.75
1.83
1.92
1.91
2.03
1.75
3.13%
3.65%
—
2.65
FCF per share¥
0.97
0.95
0.84
0.82
0.85
0.80
0.75
0.72
0.80
0.71
1.57
(3.55%)
(2.26%)
—
0.82
Dividend per sh¥
1.56
1.72
1.56
1.56
1.51
1.63
1.78
1.79
1.65
1.62
2.65
1.45%
0.26%
—
13.01
Div yield (avg)%
9.52
6.82
4.52
6.30
9.02
11.48
12.45
15.21
15.37
13.10
2.22
13.10
10.50
14
13.36
Payout ratio%
2.60
4.19
6.56
8.36
8.80
8.75
6.63
6.83
7.82
9.15
20.46
7.82
7.33
43
4.678
Shares (diluted)B
7.428
7.874
8.226
9.264
9.067
10.70
12.39
14.05
16.12
17.86
4.491
14.52%
9.83%
15
23.59
Buyback yield%
27.89
27.56
26.60
25.05
26.65
28.64
26.59
24.57
26.41
28.80
4.16
26.59
26.62
68
0.851
D/E ratiox
1.190
1.252
1.404
1.341
1.347
1.451
1.655
1.690
1.610
1.795
1.424
1.655
1.427
7
14.92
Enterprise value¥B
42.23
45.27
49.39
52.64
58.56
64.21
68.21
77.26
78.63
87.22
22.24
8.29%
8.40%
62
20.55
LT debt¥B
3.437
4.055
4.571
5.337
6.062
7.216
7.229
7.271
8.617
10.30
33.53
11.18%
13.15%
30
Revenue
¥36.94B
1.22%
1.00×
Cost of revenue
¥23.40B
1.06%
0.98×
Operating expenses
¥7.197B
1.36%
1.01×
Goodwill & intangibles
15.36%