11.93
Revenue¥B
5.057
5.553
6.005
6.657
7.132
7.627
8.190
8.964
9.844
10.74
13.24
8.53%
8.74%
26
17.16
Revenue growth%
0.63
2.62
5.00
3.63
3.63
0.93
1.34
0.40
0.40
0.40
29.09
0.40
1.13
20
4.44
Gross margin%
11.92
11.86
14.13
12.80
15.44
15.11
12.67
11.05
12.28
10.07
8.14
12.28
12.48
46
5.08
Operating margin%
24.66
26.05
23.89
25.58
27.04
28.36
27.60
25.50
27.67
25.77
26.88
27.60
25.91
42
28.95
Net margin%
14.23
12.23
12.77
13.56
14.91
17.75
19.42
16.50
19.32
20.44
23.93
19.32
15.71
57
20.78
P/E ratio (avg)x
20.31
21.40
22.95
23.60
22.88
22.25
22.29
21.30
21.24
18.73
24.74
21.30
21.83
56
8.260
EV/EBITx
25.68
25.18
25.74
29.20
27.09
28.00
30.39
32.67
32.64
33.27
20.42
32.64
28.60
23
2.59
FCF yield (avg)%
27.82
26.51
27.38
27.66
25.73
24.40
23.22
24.57
23.60
23.10
2.18
23.60
25.15
78
23.10
FCF margin%
11.27
10.97
12.27
10.19
9.31
9.50
11.56
8.72
7.95
7.51
28.99
8.72
9.84
45
1.717
FCF / Net incomex
1.509
1.528
1.442
1.422
1.292
1.199
1.249
1.163
1.150
1.238
1.695
1.199
1.270
69
28.61
ROIC%
9.24
7.46
8.18
9.35
8.74
10.80
12.97
13.18
15.18
14.45
8.53
13.18
10.07
37
11.57
Return on equity%
5.89
5.03
3.30
0.76
0.40
3.20
5.49
7.57
6.52
5.43
12.72
5.49
5.23
17
7.53
Return on assets%
14.46
17.24
18.65
20.34
22.85
19.98
19.83
21.77
21.62
23.70
19.46
21.62
20.16
88
0.25
EPS¥
1.57
1.52
1.79
2.05
2.26
2.26
2.15
2.41
2.87
2.99
0.27
5.76%
7.71%
—
21.91
EPS growth%
19.26
19.73
18.39
20.02
19.29
18.27
18.04
15.44
15.84
13.52
9.31
15.84
18.33
41
0.24
Bookvalue per sh¥
1.21
1.21
1.45
1.60
1.63
1.83
1.93
2.07
2.09
2.17
0.99
5.88%
7.92%
—
1.07
FCF per share¥
1.13
1.18
1.32
1.35
1.49
1.47
1.54
1.71
1.76
1.86
0.70
4.51%
6.56%
—
0.54
Dividend per sh¥
1.42
1.36
1.42
1.46
1.56
1.76
1.98
2.09
2.36
2.54
0.85
10.29%
7.58%
—
21.95
Div yield (avg)%
13.68
16.18
15.61
15.51
17.88
20.84
19.15
17.62
15.78
16.86
2.56
17.62
16.52
15
3.63
Payout ratio%
15.26
17.89
20.70
20.53
21.05
18.21
21.21
21.98
24.75
22.41
4.52
21.98
20.87
43
2.710
Shares (diluted)B
2.112
2.309
2.038
2.097
2.194
1.960
1.918
2.025
2.096
1.954
2.796
(2.29%)
(1.96%)
34
10.08
Buyback yield%
4.74
4.09
5.03
7.92
5.46
5.82
5.62
3.22
4.98
5.59
23.89
5.59
5.25
82
0.640
D/E ratiox
1.976
2.257
2.404
2.288
2.603
3.011
3.024
2.864
3.308
3.204
0.690
3.024
2.734
55
3.862
Enterprise value¥B
8.739
8.953
9.338
9.712
10.01
10.01
10.66
10.07
10.68
12.04
8.688
3.77%
4.04%
64
6.808
LT debt¥B
5.928
5.924
5.494
5.675
6.195
6.140
5.832
6.375
5.713
5.437
3.716
(2.58%)
(0.24%)
76
Revenue
¥10.74B
8.74%
1.00×
Cost of revenue
¥6.712B
8.59%
0.99×
Operating expenses
¥2.345B
9.35%
1.06×