3.084
Revenue¥B
3.508
3.776
4.006
4.311
4.708
5.040
5.362
5.764
6.259
6.743
3.306
7.45%
7.55%
21
16.64
Revenue growth%
0.40
2.55
1.38
3.13
1.67
2.96
1.24
0.40
0.40
0.71
10.07
0.71
1.31
11
4.52
Gross margin%
20.38
22.02
23.55
24.83
22.32
22.78
21.94
20.79
20.18
21.24
19.93
21.24
21.98
24
10.40
Operating margin%
20.06
18.72
20.65
19.12
21.54
23.44
20.49
22.27
24.86
25.80
4.38
23.44
21.10
77
7.08
Net margin%
4.98
4.11
4.88
5.29
3.88
4.71
7.42
5.31
4.44
7.33
25.82
5.31
4.93
70
36.04
P/E ratio (avg)x
34.58
37.22
41.05
47.91
49.62
52.38
57.27
65.15
66.80
71.16
33.85
65.15
51.00
84
21.48
EV/EBITx
28.14
27.63
29.27
30.81
29.59
30.60
31.66
31.70
31.64
31.85
17.82
31.66
30.71
78
10.27
FCF yield (avg)%
20.63
21.51
22.52
20.16
19.26
21.85
21.71
20.70
20.20
21.76
28.45
21.71
21.10
69
7.63
FCF margin%
9.17
11.64
8.92
10.21
9.84
9.16
9.81
12.28
11.21
12.68
26.73
11.21
10.03
63
0.186
FCF / Net incomex
1.617
1.596
1.820
1.840
1.946
1.876
1.827
2.093
2.342
2.538
0.222
2.093
1.858
73
5.67
ROIC%
5.82
3.41
4.93
6.01
7.25
8.50
11.46
13.75
16.20
17.09
26.90
13.75
7.88
71
5.70
Return on equity%
8.68
7.59
7.06
5.82
5.39
4.99
6.22
7.90
7.67
8.97
25.25
7.67
7.33
89
3.54
Return on assets%
12.52
13.80
10.93
12.11
11.86
14.39
17.14
14.84
13.26
10.69
9.93
14.39
12.89
18
3.12
EPS¥
3.46
3.67
4.29
4.38
4.49
4.44
4.44
4.44
5.02
5.65
3.48
4.73%
4.99%
—
26.63
EPS growth%
12.54
13.74
12.78
10.18
9.40
9.05
11.70
13.20
14.85
14.89
23.96
13.20
12.66
8
1.15
Bookvalue per sh¥
2.42
2.26
2.12
1.99
2.09
1.95
2.08
1.76
1.66
1.58
1.69
(5.47%)
(5.29%)
—
3.64
FCF per share¥
1.74
1.67
1.90
1.80
2.03
1.94
1.86
2.10
2.32
2.47
2.15
4.08%
4.53%
—
1.51
Dividend per sh¥
0.61
0.57
0.58
0.60
0.64
0.58
0.61
0.68
0.72
0.77
0.92
3.72%
2.40%
—
6.83
Div yield (avg)%
3.30
1.09
3.69
3.20
4.89
4.16
3.86
2.18
0.86
0.64
17.92
2.18
3.25
33
13.96
Payout ratio%
20.69
22.03
22.89
20.31
20.86
21.28
20.82
22.65
21.71
21.38
23.50
21.38
21.33
72
1.586
Shares (diluted)B
1.690
1.633
1.526
1.692
1.580
1.656
1.716
1.566
1.659
1.732
1.638
1.85%
0.34%
87
2.81
Buyback yield%
16.35
16.07
15.66
16.73
18.22
20.00
22.76
24.55
22.77
21.01
2.28
22.76
19.11
87
0.627
D/E ratiox
0.474
0.458
0.479
0.549
0.567
0.603
0.691
0.674
0.787
0.855
0.799
0.691
0.585
53
2.743
Enterprise value¥B
3.341
3.806
4.560
5.111
5.086
5.046
5.837
5.843
5.702
5.902
3.306
3.02%
6.27%
79
3.627
LT debt¥B
3.061
3.092
2.718
2.593
2.648
2.759
2.645
2.463
2.681
2.418
1.193
(1.80%)
(2.70%)
23
Revenue
¥6.743B
7.55%
1.00×
Cost of revenue
¥3.191B
7.50%
0.99×
Operating expenses
¥1.354B
7.57%
1.00×
Goodwill & intangibles
17.74%