1.163
Revenue¥B
6.435
6.434
6.639
6.930
6.922
7.216
7.413
7.553
7.638
7.848
1.209
2.54%
2.36%
71
28.75
Revenue growth%
6.50
7.76
9.17
7.43
9.87
10.61
7.70
5.25
2.85
3.58
18.96
5.25
7.57
71
26.53
Gross margin%
14.89
15.99
17.09
15.86
13.98
12.56
10.53
8.66
9.51
10.26
9.73
10.26
13.27
33
9.20
Operating margin%
15.14
12.18
14.66
17.57
16.05
16.21
19.01
21.48
19.63
22.14
14.69
19.63
16.89
37
9.36
Net margin%
32.12
33.89
33.52
35.09
35.88
33.62
34.51
34.53
33.01
30.42
4.96
33.62
33.75
70
17.65
P/E ratio (avg)x
35.57
34.50
35.86
38.80
36.19
34.53
37.76
35.25
37.53
40.37
28.89
37.53
36.03
15
20.31
EV/EBITx
28.93
28.26
27.78
27.16
31.96
32.01
32.05
38.92
44.52
52.43
25.22
38.92
31.98
30
12.81
FCF yield (avg)%
15.33
14.93
17.88
17.40
15.79
17.08
18.23
19.21
19.45
18.26
8.38
18.26
17.64
80
5.62
FCF margin%
15.40
13.26
12.82
14.37
14.69
14.49
16.31
18.03
20.96
19.82
25.21
18.03
15.05
10
1.264
FCF / Net incomex
0.209
0.212
0.213
0.217
0.236
0.232
0.217
0.215
0.233
0.242
1.481
0.232
0.217
80
28.76
ROIC%
14.24
15.41
14.09
13.47
13.91
15.49
14.14
16.66
17.59
17.68
5.06
16.66
14.83
36
11.31
Return on equity%
3.93
2.46
1.80
3.54
4.93
5.22
3.96
6.80
7.91
10.59
23.76
6.80
4.45
57
28.37
Return on assets%
29.00
29.98
28.17
26.20
23.40
25.67
23.99
24.14
22.28
19.74
20.75
23.99
24.90
13
0.73
EPS¥
0.67
0.62
0.70
0.68
0.74
0.82
0.83
0.91
0.96
1.00
0.80
6.26%
3.87%
—
25.34
EPS growth%
9.93
8.07
8.06
10.47
10.00
9.47
11.99
14.04
13.53
13.66
2.45
13.53
10.24
23
0.62
Bookvalue per sh¥
1.12
1.09
1.19
1.28
1.29
1.29
1.18
1.19
1.21
1.36
0.44
1.02%
2.64%
—
0.92
FCF per share¥
0.56
0.63
0.73
0.76
0.77
0.79
0.86
0.86
0.94
1.03
1.24
5.97%
7.46%
—
0.84
Dividend per sh¥
1.14
1.14
1.30
1.22
1.14
1.12
1.25
1.34
1.41
1.51
1.03
5.82%
3.70%
—
3.00
Div yield (avg)%
11.83
11.36
9.08
8.42
7.29
5.78
7.77
6.11
6.63
8.53
21.67
6.63
8.09
22
22.75
Payout ratio%
3.79
2.92
2.33
2.01
3.57
4.68
6.16
3.49
2.91
1.09
4.71
3.49
3.21
16
4.840
Shares (diluted)B
7.193
7.465
8.904
10.73
11.71
13.80
16.12
18.52
21.71
23.42
4.823
14.87%
14.42%
86
15.54
Buyback yield%
19.41
18.52
20.15
21.42
19.53
22.44
20.95
23.60
22.75
21.73
4.78
22.44
21.19
67
1.196
D/E ratiox
0.956
0.859
0.813
0.734
0.664
0.618
0.576
0.521
0.549
0.539
1.388
0.549
0.641
62
5.703
Enterprise value¥B
8.176
8.517
9.982
11.06
10.51
11.69
12.82
14.18
14.52
16.78
1.522
9.81%
9.03%
46
3.931
LT debt¥B
4.967
6.013
6.467
6.843
7.735
8.170
9.490
9.711
9.656
10.86
3.960
7.02%
9.90%
46
Revenue
¥7.848B
2.36%
1.00×
Cost of revenue
¥5.493B
2.36%
1.00×
Operating expenses
¥1.567B
2.73%
1.04×