2.382
Revenue¥B
5.031
5.064
5.070
5.189
5.398
5.591
5.716
5.978
6.016
6.115
2.616
2.52%
2.40%
38
19.46
Revenue growth%
13.95
11.97
10.41
10.30
11.46
9.47
9.18
7.02
9.44
7.37
3.52
9.18
9.89
19
8.24
Gross margin%
15.00
14.77
16.40
17.03
14.64
16.77
19.69
17.84
16.09
15.39
28.19
16.77
16.25
42
17.94
Operating margin%
7.88
6.05
5.46
5.71
7.87
6.35
4.43
3.41
5.43
6.28
12.96
5.43
5.88
89
5.05
Net margin%
6.72
4.06
2.09
2.81
0.40
0.40
0.40
2.52
2.92
0.40
13.30
0.40
2.30
11
13.17
P/E ratio (avg)x
22.23
21.82
22.04
22.65
20.56
19.86
17.67
18.46
19.17
19.21
33.83
19.17
20.21
26
10.40
EV/EBITx
46.02
48.84
49.10
57.42
61.20
72.61
76.41
80.04
96.08
115.9
29.52
80.04
66.90
72
28.21
FCF yield (avg)%
2.26
4.66
5.40
7.24
8.06
7.09
7.34
7.74
9.98
7.56
26.77
7.56
7.29
51
28.46
FCF margin%
16.43
13.96
15.18
15.80
13.75
15.12
14.79
16.08
14.45
11.89
12.49
14.79
14.95
95
1.233
FCF / Net incomex
0.790
0.752
0.823
0.821
0.782
0.833
0.917
0.957
0.917
0.835
0.308
0.917
0.828
85
16.50
ROIC%
6.39
4.49
5.38
3.53
3.61
4.29
3.53
2.97
3.82
3.11
28.45
3.53
3.71
84
5.71
Return on equity%
10.52
11.99
11.40
8.91
11.42
8.55
5.83
5.35
5.53
6.74
19.69
5.83
8.73
12
18.97
Return on assets%
14.74
15.03
13.07
12.46
13.16
15.43
12.60
11.41
10.28
10.44
14.10
11.41
12.83
20
0.81
EPS¥
0.25
0.27
0.27
0.31
0.35
0.37
0.35
0.36
0.35
0.39
0.86
1.83%
4.19%
—
17.17
EPS growth%
27.70
28.09
25.73
25.13
26.78
29.11
27.47
25.19
24.95
25.26
7.83
25.26
26.25
8
0.20
Bookvalue per sh¥
1.06
1.06
1.24
1.23
1.33
1.48
1.50
1.76
1.87
1.95
0.68
7.97%
7.49%
—
0.43
FCF per share¥
0.33
0.33
0.38
0.41
0.38
0.40
0.38
0.38
0.37
0.37
0.78
(0.75%)
2.54%
—
0.61
Dividend per sh¥
0.20
0.20
0.18
0.19
0.19
0.20
0.21
0.22
0.20
0.19
0.85
(0.80%)
(1.61%)
—
4.20
Div yield (avg)%
20.87
19.19
21.51
23.26
20.96
23.76
24.25
25.11
26.40
27.13
19.16
25.11
23.51
28
27.02
Payout ratio%
4.29
6.89
8.05
6.11
3.39
4.19
5.43
7.75
10.35
8.69
25.77
7.75
6.50
60
2.488
Shares (diluted)B
2.333
2.055
1.935
1.779
1.513
1.281
1.379
1.361
1.168
1.258
2.516
(3.62%)
(5.37%)
69
18.55
Buyback yield%
5.05
6.83
6.74
6.74
4.13
3.91
3.08
0.52
1.48
0.40
10.05
1.48
4.02
48
0.932
D/E ratiox
0.221
0.226
0.242
0.229
0.208
0.223
0.209
0.198
0.182
0.194
0.498
0.198
0.215
76
5.312
Enterprise value¥B
3.389
3.113
3.106
3.009
2.777
3.013
2.879
2.778
2.484
2.230
2.467
(4.30%)
(5.07%)
45
5.179
LT debt¥B
6.923
7.562
7.292
7.052
6.916
7.612
8.890
9.550
9.074
8.692
3.869
4.68%
2.57%
45
Revenue
¥6.115B
2.40%
1.00×
Cost of revenue
¥3.853B
2.76%
1.03×
Operating expenses
¥1.245B
1.74%
0.94×