4.275
Revenue¥B
7.807
7.712
7.845
7.761
7.819
7.727
7.940
8.030
8.027
7.984
4.434
0.42%
0.15%
17
12.55
Revenue growth%
5.51
5.21
7.15
6.92
9.29
12.21
9.88
10.98
9.48
7.47
27.97
9.88
8.38
53
28.25
Gross margin%
6.77
6.51
6.10
8.29
8.36
5.53
3.75
4.47
5.69
5.36
16.92
5.36
5.90
12
8.95
Operating margin%
11.04
8.96
11.28
11.90
11.14
13.91
12.09
13.49
10.55
11.59
14.47
12.09
11.43
9
6.75
Net margin%
18.01
20.75
20.63
17.78
18.21
17.08
19.93
20.29
20.71
22.01
7.43
20.29
20.11
76
33.43
P/E ratio (avg)x
26.09
24.71
25.84
29.16
32.89
31.14
32.52
34.52
34.08
36.44
30.80
34.08
31.83
67
21.98
EV/EBITx
21.78
26.16
26.38
28.67
31.53
32.34
34.51
40.47
44.41
49.43
37.99
40.47
31.94
91
24.98
FCF yield (avg)%
13.97
12.54
11.83
11.24
8.57
11.13
10.75
10.10
8.37
10.82
6.07
10.75
10.97
64
7.85
FCF margin%
0.40
0.74
0.40
0.40
0.74
0.40
0.40
0.83
1.51
4.11
10.69
0.83
0.57
54
0.626
FCF / Net incomex
1.408
1.555
1.485
1.607
1.741
1.842
1.873
1.746
1.552
1.530
1.400
1.746
1.581
55
26.66
ROIC%
20.45
20.74
20.72
17.83
19.13
17.74
15.82
13.63
12.83
9.91
9.32
13.63
17.79
47
10.69
Return on equity%
3.34
3.27
2.83
0.67
3.33
3.37
1.86
4.05
3.54
3.36
7.98
3.37
3.34
82
23.30
Return on assets%
7.76
4.94
3.04
2.01
1.82
3.34
1.48
4.36
5.78
7.35
19.78
4.36
3.85
34
3.35
EPS¥
2.12
2.28
2.65
3.03
3.50
4.09
4.29
5.06
5.56
6.61
3.43
13.53%
12.48%
—
15.85
EPS growth%
6.59
7.08
8.39
11.12
8.35
9.07
10.15
12.43
14.21
12.89
16.16
12.43
9.61
20
2.42
Bookvalue per sh¥
1.50
1.76
1.88
1.94
2.08
2.29
2.41
2.42
2.76
3.03
2.77
7.83%
9.07%
—
2.89
FCF per share¥
1.54
1.64
1.48
1.50
1.33
1.30
1.38
1.25
1.11
1.05
1.09
(4.53%)
(3.76%)
—
3.34
Dividend per sh¥
2.56
2.33
2.33
2.58
2.50
2.35
2.66
2.68
2.89
3.27
2.99
5.51%
1.90%
—
11.96
Div yield (avg)%
26.11
27.39
29.31
28.88
29.83
29.22
27.12
24.53
22.09
24.10
10.62
24.53
27.25
9
3.30
Payout ratio%
17.07
15.55
15.30
12.61
13.49
15.33
15.32
17.67
18.91
17.43
28.74
17.43
15.44
11
3.529
Shares (diluted)B
2.457
2.194
2.071
2.075
2.014
2.223
2.173
2.110
2.287
2.322
3.597
2.89%
(1.80%)
38
4.08
Buyback yield%
11.46
8.95
11.04
10.24
8.55
10.10
12.93
10.68
11.39
13.79
19.31
11.39
10.86
21
0.128
D/E ratiox
0.965
1.026
0.896
0.898
0.916
0.885
0.811
0.863
0.818
0.831
0.557
0.831
0.891
28
5.259
Enterprise value¥B
18.12
18.63
20.18
23.50
24.25
28.00
31.46
33.73
36.19
34.72
3.097
7.44%
7.45%
64
5.901
LT debt¥B
5.008
5.146
5.904
6.706
7.333
8.238
9.317
9.070
10.73
11.13
8.242
8.70%
9.14%
69
Revenue
¥7.984B
0.15%
1.00×
Cost of revenue
¥4.122B
0.18%
1.00×
Operating expenses
¥1.763B
(0.07%)
0.98×
Goodwill & intangibles
17.06%