0.818
Revenue¥B
4.700
4.961
5.107
5.379
5.603
5.790
5.991
6.279
6.540
6.805
0.879
3.96%
3.91%
85
19.14
Revenue growth%
2.72
5.18
5.79
8.27
5.43
3.81
6.37
7.78
10.43
9.18
22.79
7.78
6.08
23
5.67
Gross margin%
25.93
24.37
26.40
26.26
28.02
25.61
24.70
21.88
23.01
25.11
17.41
24.70
25.36
24
14.14
Operating margin%
18.19
16.08
17.95
18.61
19.42
16.86
17.75
16.17
17.38
17.91
23.47
17.38
17.83
91
6.08
Net margin%
28.34
28.35
27.28
28.49
26.96
27.04
27.88
25.82
28.58
29.12
28.38
27.88
28.11
79
19.29
P/E ratio (avg)x
17.09
16.02
17.22
15.89
17.11
18.56
18.35
19.88
17.11
16.33
27.73
18.35
17.11
52
8.456
EV/EBITx
42.82
45.52
54.43
60.62
60.77
63.08
75.03
76.95
81.00
94.54
25.01
76.95
61.92
52
15.13
FCF yield (avg)%
5.43
5.20
4.30
3.37
5.58
7.21
6.65
5.55
4.85
4.45
27.10
5.55
5.31
32
6.19
FCF margin%
29.62
30.13
29.16
29.86
28.89
28.34
28.51
28.07
28.30
30.39
29.35
28.34
29.02
75
1.766
FCF / Net incomex
0.782
0.906
0.999
1.089
1.140
1.199
1.329
1.380
1.413
1.344
0.252
1.344
1.170
60
2.06
ROIC%
11.23
9.60
7.76
10.07
12.27
9.72
8.46
7.70
5.41
8.32
20.46
8.32
9.03
21
26.05
Return on equity%
25.50
25.02
23.31
23.63
20.96
18.70
21.07
20.94
18.60
15.92
14.89
18.70
21.02
10
24.33
Return on assets%
13.52
12.18
10.23
7.27
5.35
8.07
9.92
8.25
6.36
4.94
25.81
8.07
8.16
22
1.68
EPS¥
0.54
0.51
0.48
0.51
0.44
0.38
0.41
0.43
0.41
0.39
1.72
(2.52%)
(4.08%)
—
27.28
EPS growth%
3.05
2.03
4.93
2.29
2.71
3.12
4.04
3.94
3.11
1.80
2.52
3.12
3.08
53
0.58
Bookvalue per sh¥
0.78
0.86
0.84
0.83
0.75
0.71
0.69
0.74
0.74
0.70
1.45
(1.44%)
(1.13%)
—
1.88
FCF per share¥
0.66
0.64
0.69
0.64
0.58
0.54
0.59
0.50
0.50
0.47
2.39
(4.32%)
(4.49%)
—
1.11
Dividend per sh¥
2.75
2.86
2.98
2.94
3.11
3.48
3.81
4.46
5.13
5.71
0.80
12.89%
7.95%
—
8.24
Div yield (avg)%
10.65
7.92
5.12
7.38
9.17
11.19
12.94
11.88
13.94
11.81
12.86
11.88
10.92
86
19.34
Payout ratio%
20.60
17.95
18.11
15.16
12.35
15.12
15.46
15.71
15.95
14.69
4.52
15.46
15.58
14
1.182
Shares (diluted)B
1.222
1.166
1.368
1.371
1.358
1.491
1.601
1.903
1.966
2.298
1.170
11.10%
7.14%
55
29.54
Buyback yield%
15.28
16.93
17.43
19.90
19.34
16.92
17.41
14.62
12.04
10.79
2.37
14.62
16.93
42
0.329
D/E ratiox
2.503
2.434
2.461
2.525
2.681
3.116
3.316
3.433
3.619
3.674
1.511
3.433
2.898
69
1.210
Enterprise value¥B
1.543
1.580
1.743
1.668
1.801
1.708
1.789
1.833
1.711
1.685
2.166
(1.32%)
0.91%
12
1.074
LT debt¥B
3.902
3.898
3.920
4.696
4.571
5.082
5.238
6.106
6.169
6.504
3.314
7.31%
5.46%
72
Revenue
¥6.805B
3.91%
1.00×
Cost of revenue
¥4.763B
3.91%
1.00×
Operating expenses
¥1.228B
4.59%
1.07×