4.267
Revenue¥B
5.949
6.236
6.810
7.399
7.917
8.654
9.136
9.595
10.34
10.94
4.661
6.68%
7.16%
32
3.06
Revenue growth%
7.88
9.03
6.71
6.43
8.16
10.25
12.26
13.58
11.70
12.92
7.75
12.26
9.64
11
18.72
Gross margin%
17.11
14.93
14.05
17.02
18.65
18.46
21.36
24.05
25.33
25.29
17.23
24.05
18.56
32
5.59
Operating margin%
19.72
22.36
23.58
23.70
21.38
23.97
24.21
22.63
25.57
24.01
29.29
24.01
23.64
77
9.08
Net margin%
22.48
25.47
27.84
30.84
33.01
32.10
29.67
31.26
30.60
28.08
21.17
30.60
30.13
93
17.17
P/E ratio (avg)x
15.90
15.96
14.07
12.90
13.66
13.76
14.41
13.19
14.49
12.63
22.96
13.76
13.92
80
35.90
EV/EBITx
27.49
30.79
34.77
39.90
37.37
36.47
39.09
41.77
47.92
46.33
23.89
41.77
38.23
78
10.65
FCF yield (avg)%
22.02
23.40
20.84
21.30
19.89
19.72
22.41
22.52
23.75
25.21
27.10
22.52
22.22
57
19.65
FCF margin%
4.10
5.09
2.33
5.01
3.35
4.35
1.75
2.31
0.40
0.40
8.93
1.75
2.84
12
1.065
FCF / Net incomex
0.308
0.315
0.294
0.289
0.326
0.344
0.378
0.348
0.369
0.360
1.741
0.360
0.335
38
29.46
ROIC%
23.17
24.69
21.70
21.89
21.06
22.79
20.94
21.46
19.54
17.97
16.81
20.94
21.58
49
9.50
Return on equity%
28.05
27.65
28.58
27.00
26.94
24.30
21.51
18.67
21.50
23.88
10.56
21.51
25.62
87
13.12
Return on assets%
28.02
29.62
30.24
33.24
34.27
34.09
35.01
33.04
33.02
34.96
2.55
34.09
33.14
10
4.74
EPS¥
0.93
1.00
0.92
0.96
1.04
1.16
1.14
1.28
1.42
1.48
4.95
7.20%
4.93%
—
6.49
EPS growth%
2.22
3.10
4.23
3.49
6.26
8.25
6.66
6.97
6.10
4.25
25.07
6.66
5.18
65
2.51
Bookvalue per sh¥
4.61
4.94
5.49
5.36
5.11
5.66
5.65
5.36
5.28
5.28
2.18
0.67%
1.71%
—
3.73
FCF per share¥
3.32
3.69
3.71
4.14
3.78
3.58
3.94
4.39
4.32
3.95
3.34
0.93%
2.88%
—
3.40
Dividend per sh¥
1.51
1.61
1.54
1.66
1.79
1.66
1.70
1.82
1.90
1.86
3.63
0.77%
1.20%
—
16.60
Div yield (avg)%
22.36
20.38
22.35
19.50
20.27
19.35
19.81
18.11
16.06
17.71
22.35
18.11
19.65
36
20.96
Payout ratio%
22.91
24.34
21.90
22.77
20.39
19.94
20.18
21.87
21.83
21.57
12.35
21.57
21.85
35
0.630
Shares (diluted)B
0.829
0.847
0.790
0.778
0.787
0.906
0.852
0.933
1.063
1.134
0.648
7.57%
4.01%
75
24.18
Buyback yield%
4.20
4.24
6.66
5.83
7.26
8.82
11.64
13.56
15.56
16.80
22.15
13.56
8.04
93
0.126
D/E ratiox
0.283
0.318
0.308
0.280
0.275
0.296
0.306
0.296
0.316
0.291
1.743
0.296
0.296
61
10.51
Enterprise value¥B
5.402
5.712
5.510
5.502
5.608
6.292
6.046
6.222
6.861
6.897
7.176
4.22%
2.68%
32
2.130
LT debt¥B
5.540
5.076
4.684
4.723
5.127
5.867
6.375
6.876
6.880
7.428
1.879
7.70%
2.34%
74
Revenue
¥10.94B
7.16%
1.00×
Cost of revenue
¥6.299B
7.18%
1.00×
Operating expenses
¥2.694B
6.73%
0.96×
Goodwill & intangibles
15.91%