3.980
Revenue¥B
2.636
2.789
2.978
3.155
3.407
3.651
3.766
4.070
4.222
4.451
4.280
5.49%
6.05%
32
7.09
Revenue growth%
15.02
13.00
12.46
13.13
12.11
11.50
11.63
14.00
16.64
15.78
8.30
14.00
13.07
19
5.58
Gross margin%
25.14
26.38
25.32
26.41
25.32
26.53
25.40
25.28
28.24
27.60
22.92
26.53
25.89
29
27.29
Operating margin%
2.17
4.95
6.11
3.71
4.33
6.36
5.63
2.84
3.54
1.83
29.51
3.54
4.02
25
2.90
Net margin%
13.65
10.68
13.18
11.09
10.58
13.49
15.21
15.48
12.72
13.24
15.18
13.49
13.21
27
33.31
P/E ratio (avg)x
27.85
26.00
27.67
26.34
30.37
32.58
36.89
36.00
37.60
40.39
36.15
36.89
31.47
86
28.35
EV/EBITx
26.89
29.83
33.07
33.20
29.99
29.20
27.88
31.19
32.90
32.63
21.41
31.19
30.59
46
9.07
FCF yield (avg)%
15.54
14.04
11.31
13.16
15.08
15.14
15.10
15.29
12.53
14.49
4.52
15.10
14.79
36
7.90
FCF margin%
16.89
16.51
13.68
15.68
17.18
18.23
17.64
20.13
21.88
20.10
17.39
20.10
17.41
93
0.946
FCF / Net incomex
0.688
0.681
0.748
0.724
0.776
0.897
0.881
0.857
0.850
1.004
1.420
0.881
0.813
87
21.53
ROIC%
5.24
7.97
6.37
7.28
5.53
3.95
1.73
1.71
2.55
0.40
5.95
1.73
4.60
14
23.84
Return on equity%
7.76
8.51
6.53
4.54
1.90
2.94
3.04
4.46
4.86
6.31
6.34
4.46
4.70
60
3.40
Return on assets%
30.18
28.90
31.48
30.39
31.55
30.57
33.27
34.28
36.57
38.78
5.26
34.28
31.52
55
1.17
EPS¥
0.21
0.22
0.23
0.20
0.21
0.21
0.22
0.23
0.21
0.23
1.22
1.75%
0.53%
—
22.83
EPS growth%
12.18
15.07
14.56
15.34
13.52
13.39
13.21
12.19
11.23
11.62
11.04
12.19
13.30
54
0.85
Bookvalue per sh¥
0.36
0.34
0.30
0.26
0.23
0.21
0.23
0.21
0.22
0.21
0.88
(1.75%)
(4.80%)
—
0.50
FCF per share¥
1.67
1.97
2.25
2.31
2.49
2.85
2.94
3.24
3.32
4.01
0.63
10.01%
10.09%
—
0.94
Dividend per sh¥
1.12
0.96
0.94
0.89
0.93
0.91
0.88
0.79
0.77
0.83
1.09
(2.18%)
(2.50%)
—
19.43
Div yield (avg)%
13.24
10.46
10.22
12.43
13.93
12.36
13.65
11.87
12.99
10.65
15.48
12.36
12.39
9
23.54
Payout ratio%
6.01
6.33
8.18
5.21
7.90
9.25
11.85
12.33
12.91
12.28
23.21
12.28
8.72
51
2.205
Shares (diluted)B
2.890
2.983
3.061
2.840
2.627
2.362
2.186
2.078
1.910
1.765
2.262
(7.65%)
(5.44%)
55
19.91
Buyback yield%
5.17
4.15
3.91
5.90
6.99
6.71
6.47
6.06
5.50
4.61
8.96
6.06
5.70
67
1.253
D/E ratiox
2.095
2.023
2.009
2.337
2.505
2.731
2.664
2.531
2.484
2.774
1.680
2.664
2.495
27
1.551
Enterprise value¥B
3.779
3.676
3.541
3.456
3.612
3.790
4.071
3.761
3.576
3.737
3.955
0.68%
(0.84%)
94
0.346
LT debt¥B
0.339
0.322
0.284
0.290
0.280
0.254
0.246
0.224
0.195
0.214
2.644
(5.24%)
(4.90%)
49
Revenue
¥4.451B
6.05%
1.00×
Cost of revenue
¥2.768B
5.84%
0.98×
Operating expenses
¥1.026B
6.48%
1.04×
Spread over hurdle
(5.80%)